Team FinanceLast Update - July 13, 2024 at 00:18
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 - 5,192 - 74.18%
Level 2: 6000 - $60 - 5,793 - 96.55%
Level 3: 2500 - $35 - 2,467 - 98.69%
Level 4: 4500 - $25 - 4,306 - 95.69%
Luxury : 1500 - $200 - 1,011 - 67.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.30%
Farm Level 2: 1000 - $15 - 986 - 98.64%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,769 - 87.30%
Average Income per Game$1,881,777
Year to Date Revenue$20,699,542
Farm
Home Games Left33
Average Attendance - %2,892 - 96.41%
Average Income per Game$81,506
Year to Date Revenue$652,045

Expense

Pro Players Total Salaries$94,495,000
Farm Players Total Salaries$2,165,458
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,021,033
Farm Year To Date Expenses$724,863
Pro Salary Cap To Date$24,169,702
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,453,296
Farm Estimated Season Revenue$2,689,686
Pro Remaining Season Days83
Pro Expenses Per Days$897,277
Pro Estimated Expenses$74,473,991
Farm Remaining Season Days91
Farm Expenses Per Days$26,379
Farm Estimated Expenses$2,400,489
Estimated Season Expenses$76,874,480
Season Salary Cap$93,345,000
Estimate Under Maximum Salary Cap of $96,353,065$3,008,065
Estimate Over Minimum Salary Cap of $61,700,000 $31,645,000
Current Bank Account$232,490,812
Projected Bank Account$214,759,314

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (1)
Victor Hedman $7,875,000 (3)
Viktor Arvidsson (1 Way Contract) $6,830,000 (5)
Connor Murphy (1 Way Contract) $6,020,000 (5)
Adam Henrique (1 Way Contract) $5,900,000 (2)
Mikael Backlund (1 Way Contract) $5,350,000 (2)
Shea Theodore $5,200,000 (3)
Frederick Gaudreau (1 Way Contract) $5,100,000 (5)
Linus Ullmark (1 Way Contract) $5,000,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (4)
Pavel Zacha (1 Way Contract) $4,750,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (5)
Lawson Crouse (1 Way Contract) $4,300,000 (4)
Marcus Pettersson $4,025,000 (3)
Brayden McNabb (1 Way Contract) $3,750,000 (1)
Jani Hakanpaa $3,420,000 (1)
Anthony Duclair (1 Way Contract) $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $950,000
Filip Gustavsson $1,000,000 (2)
Noah Juulsen $775,000 (3)
Joel Kiviranta (1 Way Contract) $750,000 (2)
Michael McCarron $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2035 : $94,495,000
Year 2036 : $77,475,175
Year 2037 : $51,725,175
Year 2038 : $33,850,000
Salary Average Commitment
Year 2035 : $43,956,965
Year 2036 : $29,906,250
Year 2037 : $19,581,250
Year 2038 : $16,756,250
Salary Cap with 1 Way Contract
Year 2035 : $93,345,000
Year 2036 : $76,325,000
Year 2037 : $50,575,000
Year 2038 : $32,700,000

Farm Players Salaries

Tyler Inamoto $100,000 (2)
Cameron Morrison $100,000 (1)
Tim Gettinger $99,000 (2)
Kole Lind $97,000 (2)
Brennan Othmann $92,500 (3)
Xavier Bourgault $92,500 (1)
Colby Barlow $92,500 (3)
Artem Grushnikov $88,125 (3)
Samuel Poulin $86,333 (2)
Kevin Gravel $85,000 (2)
Viktor Neuchev $83,750 (2)
Calle Clang $83,750 (2)
Roman Schmidt $83,750 (3)
Nick Lardis $83,750 (3)
Topi Niemela $83,750 (2)
Kyle Masters $79,375 (3)
Alex Jefferies $79,375 (2)
Jacob Larsson $75,000 (1)
Jeremy McKenna $75,000 (2)
Mike Callahan $75,000 (5)
Aku Raty $75,000 (1)
Fredrik Olofsson $75,000 (1)
Benton Maass $70,000 (4)
Trent Miner $70,000 (2)
Zac Funk $70,000 (3)
Gabriel Szturc $70,000 (3)
Total Farm Players26
Salary Commitment
Year 2035 : $2,165,458
Year 2036 : $1,747,958
Year 2037 : $805,000
Year 2038 : $145,000
Salary Average Commitment
Year 2035 : $2,052,583
Year 2036 : $1,643,208
Year 2037 : $790,083
Year 2038 : $145,625

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,593 - 94.19%
Level 2: 6000 - $65 - 4,680 - 78.00%
Level 3: 2500 - $50 - 1,760 - 70.40%
Level 4: 4500 - $30 - 3,602 - 80.05%
Luxury : 1500 - $175 - 1,189 - 79.29%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,973 - 98.64%
Farm Level 2: 1000 - $15 - 966 - 96.58%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %17,825 - 82.91%
Average Income per Game$1,939,673
Year to Date Revenue$21,336,405
Farm
Home Games Left33
Average Attendance - %2,939 - 97.95%
Average Income per Game$63,808
Year to Date Revenue$510,465

Expense

Pro Players Total Salaries$96,876,583
Farm Players Total Salaries$862,500
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,397,726
Farm Year To Date Expenses$1,054,266
Pro Salary Cap To Date$21,720,349
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,190,195
Farm Estimated Season Revenue$2,105,668
Pro Remaining Season Days83
Pro Expenses Per Days$918,541
Pro Estimated Expenses$76,238,903
Farm Remaining Season Days91
Farm Expenses Per Days$36,354
Farm Estimated Expenses$3,308,214
Estimated Season Expenses$79,547,117
Season Salary Cap$84,762,088
Estimate Under Maximum Salary Cap of $96,353,065$11,590,977
Estimate Over Minimum Salary Cap of $61,700,000 $23,062,088
Current Bank Account$188,590,345
Projected Bank Account$169,339,091

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (3)
Joshua Norris (1 Way Contract) $7,950,000 (4)
William Nylander $7,000,000 (1)
Alex Killorn (1 Way Contract) $7,000,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (3)
Frederik Andersen (1 Way Contract) $6,000,000 (3)
Matt Dumba $6,000,000 (1)
Nick Leddy (1 Way Contract) $3,333,333 (1)
Chandler Stephenson (1 Way Contract) $2,750,000 (1)
Jon Merrill (1 Way Contract) $2,550,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (3)
Teddy Blueger (1 Way Contract) $1,900,000 (1)
Jarred Tinordi (1 Way Contract) $1,750,000 (3)
James Reimer (1 Way Contract) $1,500,000 (1)
Pierre-edouard Bellemare (1 Way Contract) $1,350,000 (2)
Brendan Smith (1 Way Contract) $1,250,000 (1)
Tomas Tatar (1 Way Contract) $1,100,000 (5)
Garnet Hathaway (1 Way Contract) $1,010,000 (1)
Tanner Pearson (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
William Borgen $1,000,000 (2)
Cameron Johnson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Beck Malenstyn $1,000,000 (2)
Declan Carlile (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Filip Roos (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Akito Hirose $925,000 (2)
Sam Melinski (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Christian Wolanin (1 Way Contract) $900,000 (5)
-1 Way Contract Salary Cap : $0
John-Jason Peterka $881,250 (1)
Keith Kinkaid (1 Way Contract) $877,000 (1)
-1 Way Contract Salary Cap : $0
Collin Delia (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $0
Rourke Chartier (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Derrick Pouliot (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Mike Vecchione (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Linus Weissbach (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Dennis Gilbert (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski $762,500 (1)
Jacob Moverare (1 Way Contract) $762,500 (1)
Total Pro Players39
Salary Commitment
Year 2035 : $96,876,583
Year 2036 : $65,500,000
Year 2037 : $56,312,500
Year 2038 : $21,450,000
Salary Average Commitment
Year 2035 : $59,402,208
Year 2036 : $38,750,000
Year 2037 : $30,175,000
Year 2038 : $4,625,000
Salary Cap with 1 Way Contract
Year 2035 : $84,762,080
Year 2036 : $57,612,500
Year 2037 : $50,787,500
Year 2038 : $19,550,000

Farm Players Salaries

Lukas Reichel $92,500 (2)
Jansen Harkins $85,000 (2)
Tucker Robertson $79,375 (3)
Mikael Pyyhtia $79,375 (2)
Jakov Novak $77,500 (1)
Matthew Hellickson $77,500 (1)
Brett McKenzie $77,500 (1)
Cedric Pare $77,500 (1)
Maxim Barbashev $75,000 (3)
Nikolai Kovalenko $70,625 (1)
Maksymilian Szuber $70,625 (3)
Total Farm Players11
Salary Commitment
Year 2035 : $862,500
Year 2036 : $481,875
Year 2037 : $225,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $812,500
Year 2036 : $461,875
Year 2037 : $224,375
Year 2038 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,584 - 51.21%
Level 2: 6000 - $110 - 2,809 - 46.82%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,049 - 69.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,124 - 56.20%
Farm Level 2: 1000 - $30 - 446 - 44.56%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %10,243 - 47.64%
Average Income per Game$1,964,614
Year to Date Revenue$21,610,750
Farm
Home Games Left32
Average Attendance - %1,570 - 52.32%
Average Income per Game$69,567
Year to Date Revenue$626,100

Expense

Pro Players Total Salaries$91,507,500
Farm Players Total Salaries$2,289,750
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,576,940
Farm Year To Date Expenses$795,035
Pro Salary Cap To Date$23,541,223
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,938,409
Farm Estimated Season Revenue$2,226,133
Pro Remaining Season Days83
Pro Expenses Per Days$852,746
Pro Estimated Expenses$70,777,918
Farm Remaining Season Days91
Farm Expenses Per Days$27,415
Farm Estimated Expenses$2,494,765
Estimated Season Expenses$73,272,683
Season Salary Cap$91,507,500
Estimate Under Maximum Salary Cap of $96,353,065$4,845,565
Estimate Over Minimum Salary Cap of $61,700,000 $29,807,500
Current Bank Account$298,103,197
Projected Bank Account$285,995,056

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (4)
Kirill Kaprizov (1 Way Contract) $9,000,000 (2)
Roman Josi (1 Way Contract) $9,000,000 (2)
Tim Stutzle (1 Way Contract) $8,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (3)
Valeri Nichushkin (1 Way Contract) $6,125,000 (3)
Rasmus Dahlin (1 Way Contract) $6,000,000 (2)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (3)
Thatcher Demko (1 Way Contract) $5,000,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (2)
Nick Jensen (1 Way Contract) $4,050,000 (4)
Alexander Edler $2,500,000 (3)
Ilya Samsonov (1 Way Contract) $2,400,000 (3)
Evan Bouchard (1 Way Contract) $2,200,000 (3)
Phil Kessel (1 Way Contract) $1,500,000 (1)
Joshua Brown $1,275,000 (1)
Derick Brassard (1 Way Contract) $1,200,000 (1)
Pat Maroon $1,000,000 (1)
Zachary Sanford $1,000,000 (4)
Gustav Lindstrom (1 Way Contract) $950,000 (2)
Colin Blackwell (1 Way Contract) $900,000 (2)
Dylan Cozens (1 Way Contract) $894,167 (6)
Jack Quinn (1 Way Contract) $863,333 (3)
Matt Martin $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2035 : $91,507,500
Year 2036 : $93,738,333
Year 2037 : $57,913,333
Year 2038 : $30,000,000
Salary Average Commitment
Year 2035 : $35,037,500
Year 2036 : $31,162,500
Year 2037 : $25,475,000
Year 2038 : $12,025,000
Salary Cap with 1 Way Contract
Year 2035 : $91,507,500
Year 2036 : $85,832,500
Year 2037 : $50,007,500
Year 2038 : $23,794,167

Farm Players Salaries

Calle Rosen $200,000 (5)
Ashton Sautner $200,000 (5)
Garret Sparks $150,000 (5)
Malcolm Subban $150,000 (5)
Nic Petan $100,000 (4)
Jake Bischoff $95,000 (2)
Georgii Merkulov $92,500 (2)
Jordan Frasca $92,500 (2)
C.J. Suess $90,000 (4)
Justin Dowling $90,000 (5)
Tim Schaller $90,000 (4)
Mason Jobst $90,000 (5)
Blake McLaughlin $88,375 (2)
Drew Helleson $88,125 (1)
Leo Loof $83,750 (2)
Devin Cooley $78,800 (1)
Griffin Luce $75,000 (1)
Jake Wahlin $75,000 (2)
Ryder Rolston $75,000 (2)
Luke Stevens $75,000 (2)
Jake Massie $70,700 (1)
Nolan Kneen $70,000 (1)
Jack Becker $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2035 : $2,289,750
Year 2036 : $1,907,125
Year 2037 : $1,160,000
Year 2038 : $1,160,000
Salary Average Commitment
Year 2035 : $2,247,500
Year 2036 : $1,878,750
Year 2037 : $1,160,000
Year 2038 : $1,160,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,607 - 94.39%
Level 2: 6000 - $55 - 5,842 - 97.37%
Level 3: 2500 - $36 - 2,421 - 96.84%
Level 4: 4500 - $21 - 4,386 - 97.46%
Luxury : 1500 - $150 - 1,395 - 92.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,944 - 97.21%
Farm Level 2: 1000 - $15 - 966 - 96.56%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,651 - 96.05%
Average Income per Game$1,943,603
Year to Date Revenue$21,379,628
Farm
Home Games Left32
Average Attendance - %2,910 - 96.99%
Average Income per Game$82,527
Year to Date Revenue$742,745

Expense

Pro Players Total Salaries$104,799,415
Farm Players Total Salaries$840,500
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,040,910
Farm Year To Date Expenses$1,169,802
Pro Salary Cap To Date$23,356,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,308,076
Farm Estimated Season Revenue$2,640,871
Pro Remaining Season Days83
Pro Expenses Per Days$989,280
Pro Estimated Expenses$82,110,240
Farm Remaining Season Days91
Farm Expenses Per Days$40,338
Farm Estimated Expenses$3,670,758
Estimated Season Expenses$85,780,998
Season Salary Cap$92,709,000
Estimate Under Maximum Salary Cap of $96,353,065$3,644,065
Estimate Over Minimum Salary Cap of $61,700,000 $31,009,000
Current Bank Account$146,694,388
Projected Bank Account$121,862,337

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (3)
Mark Stone (1 Way Contract) $9,500,000 (3)
Pavel Buchnevich (1 Way Contract) $8,118,641 (2)
Tage Thompson (1 Way Contract) $7,142,857 (5)
Nazem Kadri (1 Way Contract) $7,000,000 (3)
Ryan Suter (1 Way Contract) $6,900,000 (1)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (2)
Dmitry Kulikov (1 Way Contract) $4,500,000 (4)
Vincent Trocheck $4,500,000 (1)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Alexander Kerfoot (1 Way Contract) $4,000,000 (1)
Nikita Zadorov (1 Way Contract) $3,750,000 (1)
Gustav Nyquist (1 Way Contract) $3,185,000 (3)
Nick Bjugstad (1 Way Contract) $3,000,000 (3)
Alex Lyon (1 Way Contract) $2,250,000 (4)
Justin Schultz (1 Way Contract) $2,250,000 (1)
Timothy Liljegren (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Brandon Duhaime (1 Way Contract) $1,100,000 (1)
Connor Mackey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Drew O'Connor $1,000,000 (1)
Kevin Stenlund (1 Way Contract) $1,000,000 (1)
Logan Thompson (1 Way Contract) $950,000 (3)
Tomas Suchanek (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Ginning (1 Way Contract) $883,750 (1)
-1 Way Contract Salary Cap : $0
Cole McWard (1 Way Contract) $880,000 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $789,167 (1)
-1 Way Contract Salary Cap : $0
Nick Swaney (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Danton Heinen (1 Way Contract) $775,000 (1)
Michael Sgarbossa (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Fredrik Karlstrom (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $762,500 (1)
-1 Way Contract Salary Cap : $0
Jaycob Megna (1 Way Contract) $762,500 (2)
Ethen Frank (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Mark Jankowski (1 Way Contract) $750,000 (1)
Evgeni Dadonov $700,000 (1)
Total Pro Players38
Salary Commitment
Year 2035 : $104,799,415
Year 2036 : $64,813,998
Year 2037 : $48,727,857
Year 2038 : $13,892,857
Salary Average Commitment
Year 2035 : $59,207,571
Year 2036 : $31,987,927
Year 2037 : $20,039,286
Year 2038 : $3,875,000
Salary Cap with 1 Way Contract
Year 2035 : $92,708,992
Year 2036 : $61,308,996
Year 2037 : $47,027,856
Year 2038 : $13,892,857

Farm Players Salaries

Brendan Brisson $92,500 (2)
Adam Ruzicka $88,000 (1)
Brian Pinho $77,500 (1)
Scott Reedy $77,500 (1)
Reilly Walsh $77,500 (2)
Matt Kiersted $76,250 (2)
Jack Beck $70,625 (3)
Gavin Hain $70,625 (1)
Joe Vrbetic $70,000 (1)
Kyle Jackson $70,000 (3)
Alex Young $70,000 (2)
Total Farm Players11
Salary Commitment
Year 2035 : $840,500
Year 2036 : $456,875
Year 2037 : $140,625
Year 2038 : $0
Salary Average Commitment
Year 2035 : $806,875
Year 2036 : $456,875
Year 2037 : $140,625
Year 2038 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,808 - 97.25%
Level 2: 6000 - $55 - 5,731 - 95.51%
Level 3: 2500 - $35 - 2,437 - 97.49%
Level 4: 4500 - $20 - 4,453 - 98.95%
Luxury : 1500 - $130 - 1,446 - 96.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,401 - 70.07%
Farm Level 2: 1000 - $20 - 671 - 67.06%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,875 - 97.09%
Average Income per Game$1,821,071
Year to Date Revenue$20,031,782
Farm
Home Games Left32
Average Attendance - %2,072 - 69.06%
Average Income per Game$69,464
Year to Date Revenue$625,180

Expense

Pro Players Total Salaries$92,185,025
Farm Players Total Salaries$1,356,908
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,384,117
Farm Year To Date Expenses$495,835
Pro Salary Cap To Date$22,802,195
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,632,133
Farm Estimated Season Revenue$2,222,862
Pro Remaining Season Days83
Pro Expenses Per Days$876,652
Pro Estimated Expenses$72,762,116
Farm Remaining Season Days91
Farm Expenses Per Days$15,474
Farm Estimated Expenses$1,408,134
Estimated Season Expenses$74,170,250
Season Salary Cap$87,810,026
Estimate Under Maximum Salary Cap of $96,353,065$8,543,039
Estimate Over Minimum Salary Cap of $61,700,000 $26,110,026
Current Bank Account$209,136,389
Projected Bank Account$191,821,134

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (6)
Adam Fox (1 Way Contract) $9,500,000 (4)
Dylan Larkin (1 Way Contract) $8,700,000 (5)
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
Sean Couturier (1 Way Contract) $7,750,000 (3)
Connor Hellebuyck (1 Way Contract) $6,166,666 (1)
Jonas Brodin (1 Way Contract) $6,000,000 (3)
J.T Compher $5,100,000 (5)
Michael Matheson $4,900,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (1)
Gustav Forsling (1 Way Contract) $2,666,667 (1)
Artem Zub $2,500,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (3)
Alexandre Texier (Out of Payroll) $1,525,000 (1)
-1 Way Contract Salary Cap : $375,000
Owen Tippett (1 Way Contract) $1,500,000 (2)
Christian Fischer (1 Way Contract) $1,125,000 (1)
Rafael Harvey-Pinard (1 Way Contract) $1,100,000 (2)
Daniil Tarasov (1 Way Contract) $1,050,000 (2)
Noah Cates $1,000,000 (1)
Kirill Marchenko (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Collin Graf (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Cole Sillinger (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Dawson Mercer (1 Way Contract) $894,167 (2)
Philipp Kurashev $873,125 (1)
Calen Addison (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Thomas Novak $800,000 (1)
Felix Sandstrom (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jordan Kyrou $0 (0)
Total Pro Players28
Salary Commitment
Year 2035 : $93,710,025
Year 2036 : $72,563,317
Year 2037 : $53,519,150
Year 2038 : $36,550,000
Salary Average Commitment
Year 2035 : $25,643,750
Year 2036 : $17,531,250
Year 2037 : $7,043,750
Year 2038 : $3,387,500
Salary Cap with 1 Way Contract
Year 2035 : $88,185,024
Year 2036 : $68,178,567
Year 2037 : $50,984,400
Year 2038 : $34,940,250

Farm Players Salaries

Cooper Black $95,000 (3)
Nils Lundkvist $92,500 (1)
Matthew Knies (Out of Payroll) $88,125 (2)
Albert Johansson $88,125 (2)
Nicholas Robertson $88,125 (2)
Jacob Quillan $87,500 (3)
Marc Del Gaizo $85,033 (1)
Domenick Fensore $83,750 (2)
Danny Zhilkin $83,750 (3)
Tyce Thompson $79,375 (1)
Ivan Prosvetov $77,500 (1)
Eetu Liukas $75,000 (3)
Elmer Soderblom $70,625 (2)
Emilio Pettersen $70,625 (3)
Miguel Tourigny $70,000 (2)
Devon Levi $70,000 (2)
Samuel Walker $70,000 (1)
Sam Hentges $70,000 (1)
Jordan Harris $0 (0)
Total Farm Players19
Salary Commitment
Year 2035 : $1,445,033
Year 2036 : $969,042
Year 2037 : $418,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,296,584
Year 2036 : $914,709
Year 2037 : $350,000
Year 2038 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $83 - 6,720 - 96.01%
Level 2: 6000 - $60 - 5,779 - 96.32%
Level 3: 2500 - $42 - 2,381 - 95.24%
Level 4: 4500 - $23 - 4,225 - 93.89%
Luxury : 1500 - $149 - 1,441 - 96.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $27 - 1,959 - 97.97%
Farm Level 2: 1000 - $15 - 970 - 96.96%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,546 - 95.56%
Average Income per Game$1,946,466
Year to Date Revenue$21,411,124
Farm
Home Games Left31
Average Attendance - %2,929 - 97.63%
Average Income per Game$67,448
Year to Date Revenue$674,478

Expense

Pro Players Total Salaries$74,022,500
Farm Players Total Salaries$1,992,900
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,903,603
Farm Year To Date Expenses$723,289
Pro Salary Cap To Date$19,142,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,393,975
Farm Estimated Season Revenue$2,090,882
Pro Remaining Season Days83
Pro Expenses Per Days$714,487
Pro Estimated Expenses$59,302,421
Farm Remaining Season Days91
Farm Expenses Per Days$24,941
Farm Estimated Expenses$2,269,631
Estimated Season Expenses$61,572,052
Season Salary Cap$73,222,500
Estimate Under Maximum Salary Cap of $96,353,065$23,130,565
Estimate Over Minimum Salary Cap of $61,700,000 $11,522,500
Current Bank Account$265,276,262
Projected Bank Account$264,189,067

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $9,000,000 (2)
Nicklas Backstrom (1 Way Contract) $8,500,000 (1)
Ondrej Palat (1 Way Contract) $6,500,000 (5)
John Gibson $6,400,000 (2)
Sean Monahan (1 Way Contract) $6,350,000 (2)
Conor Garland (1 Way Contract) $4,950,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (5)
Marcus Foligno (1 Way Contract) $3,100,000 (2)
Erik Cernak (1 Way Contract) $2,950,000 (1)
Jordan Oesterle (Out of Payroll) $2,800,000 (2)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
Oliver Kylington (Out of Payroll) $2,500,000 (3)
Tucker Poolman $2,500,000 (1)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (3)
Zemgus Girgensons (1 Way Contract) $2,500,000 (1)
Adam Erne (1 Way Contract) $2,100,000 (1)
Yegor Sharangovich (1 Way Contract) $2,000,000 (3)
Ryan Reaves (1 Way Contract) $1,500,000 (5)
Kaiden Guhle (1 Way Contract) $1,000,000 (3)
Yegor Chinakhov $1,000,000 (1)
Sebastian Cossa $925,000 (2)
Pyotr Kochetkov (1 Way Contract) $925,000 (1)
Andrew Poturalski (1 Way Contract) $900,000 (1)
Cooper Marody (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Adam Gaudette $787,500 (1)
Wade Allison $785,000 (1)
Total Pro Players26
Salary Commitment
Year 2035 : $79,322,500
Year 2036 : $52,775,000
Year 2037 : $24,200,000
Year 2038 : $11,250,000
Salary Average Commitment
Year 2035 : $38,611,608
Year 2036 : $28,049,108
Year 2037 : $12,881,250
Year 2038 : $8,700,000
Salary Cap with 1 Way Contract
Year 2035 : $78,522,500
Year 2036 : $52,775,000
Year 2037 : $24,200,000
Year 2038 : $11,250,000

Farm Players Salaries

Jonas Rondbjerg $100,000 (1)
Felix Robert $100,000 (1)
Xavier Bernard $97,400 (1)
Reid Schaefer $92,500 (3)
Marco Kasper $92,500 (3)
Brad Lambert $92,500 (3)
Zach Benson $92,500 (3)
Martin Pospisil $87,500 (1)
Nikita Pavlychev $87,000 (3)
Kim Nousiainen $86,000 (3)
Lucas Edmonds $83,750 (1)
Talyn Boyko $79,375 (2)
Demetrios Koumontzis $79,375 (1)
Sean Josling $77,500 (1)
Donald Busdeker $77,500 (1)
Nick Leivermann $77,500 (1)
Riley McCourt $77,500 (1)
Billy Constantinou $77,500 (1)
Wyatt Kalynuk $75,000 (1)
Joseph Cecconi $75,000 (1)
Zach Sawchenko $75,000 (1)
Bailey Brkin $70,000 (1)
Jackson Leppard $70,000 (1)
Michal Stinil $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2035 : $1,992,900
Year 2036 : $622,375
Year 2037 : $543,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,838,125
Year 2036 : $583,750
Year 2037 : $504,375
Year 2038 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,112 - 73.03%
Level 2: 6000 - $60 - 5,532 - 92.20%
Level 3: 2500 - $43 - 2,380 - 95.19%
Level 4: 4500 - $23 - 4,349 - 96.64%
Luxury : 1500 - $160 - 1,461 - 97.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,952 - 97.58%
Farm Level 2: 1000 - $15 - 971 - 97.09%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,834 - 87.60%
Average Income per Game$1,906,052
Year to Date Revenue$20,966,577
Farm
Home Games Left33
Average Attendance - %2,922 - 97.41%
Average Income per Game$78,963
Year to Date Revenue$631,701

Expense

Pro Players Total Salaries$79,097,666
Farm Players Total Salaries$1,559,675
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,745,816
Farm Year To Date Expenses$575,146
Pro Salary Cap To Date$17,244,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,181,574
Farm Estimated Season Revenue$2,605,767
Pro Remaining Season Days83
Pro Expenses Per Days$759,801
Pro Estimated Expenses$63,063,483
Farm Remaining Season Days91
Farm Expenses Per Days$19,247
Farm Estimated Expenses$1,751,477
Estimated Season Expenses$64,814,960
Season Salary Cap$75,437,000
Estimate Under Maximum Salary Cap of $96,353,065$20,916,065
Estimate Over Minimum Salary Cap of $61,700,000 $13,737,000
Current Bank Account$196,986,150
Projected Bank Account$191,958,531

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (2)
TJ Brodie $6,500,000 (1)
Jaccob Slavin (1 Way Contract) $5,300,000 (1)
Andreas Athanasiou (1 Way Contract) $4,250,000 (2)
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
Jake Allen (1 Way Contract) $3,850,000 (3)
Marcus Johansson (1 Way Contract) $3,750,000 (1)
Mattias Janmark (1 Way Contract) $3,400,000 (2)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Pierre Engvall (1 Way Contract) $2,250,000 (1)
Mark Pysyk (1 Way Contract) $2,100,000 (1)
Josh Archibald (1 Way Contract) $2,000,000 (3)
Tyler Motte (1 Way Contract) $2,000,000 (5)
Kevin Lankinen $2,000,000 (1)
Colin Miller (1 Way Contract) $1,850,000 (2)
Jakub Zboril (1 Way Contract) $1,137,500 (2)
-1 Way Contract Salary Cap : $0
Jalen Chatfield $1,000,000 (1)
Seth Griffith (1 Way Contract) $950,000 (5)
Vinnie Hinostroza (1 Way Contract) $950,000 (5)
Lucas Carlsson $937,000 (1)
Josh Mahura $925,000 (1)
Josh Maniscalco (1 Way Contract) $853,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Aspirot (1 Way Contract) $845,166 (1)
-1 Way Contract Salary Cap : $0
Tanner Kaspick $825,000 (1)
Brett Murray (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Chase Perry $700,000 (2)
Kevin Labanc (1 Way Contract) $0 (0)
Total Pro Players29
Salary Commitment
Year 2035 : $79,097,666
Year 2036 : $47,787,500
Year 2037 : $24,450,000
Year 2038 : $15,500,000
Salary Average Commitment
Year 2035 : $33,283,679
Year 2036 : $14,689,929
Year 2037 : $9,525,000
Year 2038 : $4,600,000
Salary Cap with 1 Way Contract
Year 2035 : $75,437,000
Year 2036 : $46,650,000
Year 2037 : $24,450,000
Year 2038 : $15,500,000

Farm Players Salaries

Matthew Highmore $160,000 (2)
Rasmus Sandin $105,000 (1)
Ryan Zuhlsdorf $100,000 (1)
Mackenzie Entwistle $100,000 (1)
David Gustafsson $96,938 (1)
Conor Geekie $92,500 (3)
Keith Petruzzelli $92,125 (1)
Ryan McGregor $88,300 (1)
Matej Blumel $87,313 (1)
Calle Sjalin $85,500 (2)
Quinn Olson $83,750 (2)
Mathieu Cataford $83,750 (3)
Trevor Kuntar $83,750 (2)
Michael Milne $83,750 (3)
Zachary Bouthillier $77,000 (1)
Greg Meireles (Out of Payroll) $75,500 (1)
Tanner MacMaster $70,000 (1)
Benjamin Tardif $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2035 : $1,635,176
Year 2036 : $673,000
Year 2037 : $260,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,357,500
Year 2036 : $565,000
Year 2037 : $271,250
Year 2038 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,277 - 75.39%
Level 2: 6000 - $60 - 5,692 - 94.87%
Level 3: 2500 - $35 - 2,453 - 98.12%
Level 4: 4500 - $20 - 4,399 - 97.75%
Luxury : 1500 - $200 - 1,016 - 67.75%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,837 - 87.62%
Average Income per Game$1,857,056
Year to Date Revenue$20,427,617
Farm
Home Games Left32
Average Attendance - %2,878 - 95.92%
Average Income per Game$81,468
Year to Date Revenue$733,210

Expense

Pro Players Total Salaries$93,538,333
Farm Players Total Salaries$1,415,208
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,773,315
Farm Year To Date Expenses$825,340
Pro Salary Cap To Date$24,219,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,711,683
Farm Estimated Season Revenue$2,606,969
Pro Remaining Season Days83
Pro Expenses Per Days$888,735
Pro Estimated Expenses$73,765,005
Farm Remaining Season Days91
Farm Expenses Per Days$28,460
Farm Estimated Expenses$2,589,860
Estimated Season Expenses$76,354,865
Season Salary Cap$93,538,333
Estimate Under Maximum Salary Cap of $96,353,065$2,814,732
Estimate Over Minimum Salary Cap of $61,700,000 $31,838,333
Current Bank Account$261,186,509
Projected Bank Account$243,150,296

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (5)
Cale Makar (1 Way Contract) $9,000,000 (2)
John Carlson (1 Way Contract) $8,000,000 (1)
Brock Boeser $6,650,000 (1)
Cam Fowler (1 Way Contract) $6,500,000 (1)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Elias Lindholm (1 Way Contract) $4,850,000 (1)
Jake Oettinger (1 Way Contract) $4,000,000 (1)
Boone Jenner (1 Way Contract) $3,750,000 (4)
Scott Mayfield (1 Way Contract) $3,500,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (3)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Ryan Lindgren $3,000,000 (2)
Jason Dickinson (1 Way Contract) $2,650,000 (2)
Martin Jones $2,500,000 (2)
Ridly Greig $925,000 (2)
Philip Tomasino (1 Way Contract) $863,333 (1)
Simon Benoit $775,000 (2)
Zach Aston-Reese $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2035 : $93,538,333
Year 2036 : $59,675,000
Year 2037 : $28,150,000
Year 2038 : $21,500,000
Salary Average Commitment
Year 2035 : $24,074,108
Year 2036 : $19,724,108
Year 2037 : $7,324,108
Year 2038 : $2,442,858
Salary Cap with 1 Way Contract
Year 2035 : $93,538,333
Year 2036 : $59,675,000
Year 2037 : $28,150,000
Year 2038 : $21,500,000

Farm Players Salaries

Devin Shore $100,000 (2)
Xavier Ouellet $100,000 (1)
Steven Kampfer $100,000 (1)
Mac Guzda $92,500 (2)
Jason Polin $92,500 (2)
Jake Livingstone $92,500 (2)
Hunter McKown $92,500 (2)
Marc McLaughlin $92,500 (2)
Thomas Bordeleau $88,125 (2)
Samuel Bolduc $88,125 (1)
Luke Evangelista $88,125 (2)
Nolan Foote $86,333 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Tyler Benson $77,000 (1)
Zachary Emond $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2035 : $1,415,208
Year 2036 : $738,750
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,317,500
Year 2036 : $725,000
Year 2037 : $0
Year 2038 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $92 - 6,683 - 95.47%
Level 2: 6000 - $57 - 5,865 - 97.75%
Level 3: 2500 - $37 - 2,424 - 96.95%
Level 4: 4500 - $25 - 4,383 - 97.39%
Luxury : 1500 - $164 - 1,464 - 97.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,953 - 97.63%
Farm Level 2: 1000 - $15 - 969 - 96.88%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,819 - 96.83%
Average Income per Game$2,068,923
Year to Date Revenue$22,758,156
Farm
Home Games Left32
Average Attendance - %2,921 - 97.38%
Average Income per Game$78,966
Year to Date Revenue$710,694

Expense

Pro Players Total Salaries$91,882,500
Farm Players Total Salaries$1,858,750
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,614,227
Farm Year To Date Expenses$1,300,568
Pro Salary Cap To Date$24,060,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,067,698
Farm Estimated Season Revenue$2,526,912
Pro Remaining Season Days83
Pro Expenses Per Days$873,951
Pro Estimated Expenses$72,537,933
Farm Remaining Season Days91
Farm Expenses Per Days$44,656
Farm Estimated Expenses$4,063,696
Estimated Season Expenses$76,601,629
Season Salary Cap$91,882,500
Estimate Under Maximum Salary Cap of $96,353,065$4,470,565
Estimate Over Minimum Salary Cap of $61,700,000 $30,182,500
Current Bank Account$190,927,558
Projected Bank Account$178,920,539

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (3)
Jack Eichel (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (3)
Patrik Laine (1 Way Contract) $8,900,000 (4)
Tyler Seguin (1 Way Contract) $7,600,000 (3)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (1)
Jeff Petry (1 Way Contract) $5,000,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (4)
Artturi Lehkonen (1 Way Contract) $4,500,000 (4)
John Marino (1 Way Contract) $4,400,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (1)
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
Marc Staal (1 Way Contract) $1,750,000 (1)
Sean Durzi (1 Way Contract) $1,700,000 (1)
Michael Rasmussen (1 Way Contract) $1,550,000 (1)
Matthew Benning $1,250,000 (4)
Derek Ryan (1 Way Contract) $1,250,000 (2)
Moritz Seider $1,000,000 (1)
Frank Vatrano (1 Way Contract) $900,000 (1)
Jayson Megna $800,000 (1)
Justin Kapelmaster $770,000 (1)
Spencer Martin (1 Way Contract) $762,500 (1)
Sergei Bobrovsky (1 Way Contract) $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2035 : $91,882,500
Year 2036 : $68,150,000
Year 2037 : $52,500,000
Year 2038 : $19,400,000
Salary Average Commitment
Year 2035 : $34,341,750
Year 2036 : $24,348,000
Year 2037 : $21,959,250
Year 2038 : $8,659,250
Salary Cap with 1 Way Contract
Year 2035 : $91,882,500
Year 2036 : $68,150,000
Year 2037 : $52,500,000
Year 2038 : $19,400,000

Farm Players Salaries

Shane Bowers $110,000 (1)
Garrett Pilon $110,000 (1)
Nolan Stevens $100,000 (1)
Mike Robinson $100,000 (1)
Justin Richards $100,000 (1)
Brady Lyle $100,000 (1)
Robin Salo $96,938 (1)
Jake Neighbours $92,500 (1)
Mitch Reinke $90,750 (1)
Roni Hirvonen $88,125 (2)
Collin Adams $88,000 (1)
Clayton Phillips $87,313 (1)
Wyatt Kaiser (Out of Payroll) $83,750 (1)
Matthew Stienburg $83,750 (2)
Spencer Watson $82,500 (1)
Chris Butler $80,000 (1)
Jack Gorniak $79,375 (1)
Dustin Tokarski $77,500 (4)
Aaron Luchuk $77,000 (1)
Evan Vierling $75,000 (3)
Keegan Iverson $70,000 (1)
Adam Karashik $70,000 (1)
Aaron Harstad (Out of Payroll) $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2035 : $2,012,501
Year 2036 : $324,375
Year 2037 : $152,500
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,710,625
Year 2036 : $316,875
Year 2037 : $145,000
Year 2038 : $70,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $80 - 6,830 - 97.57%
Level 2: 6000 - $55 - 5,759 - 95.99%
Level 3: 2500 - $35 - 2,395 - 95.81%
Level 4: 4500 - $20 - 4,422 - 98.27%
Luxury : 1500 - $130 - 1,436 - 95.70%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,404 - 70.18%
Farm Level 2: 1000 - $20 - 705 - 70.53%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,842 - 96.94%
Average Income per Game$1,820,861
Year to Date Revenue$20,029,474
Farm
Home Games Left33
Average Attendance - %2,109 - 70.30%
Average Income per Game$70,250
Year to Date Revenue$562,000

Expense

Pro Players Total Salaries$88,778,609
Farm Players Total Salaries$1,506,375
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,096,024
Farm Year To Date Expenses$978,811
Pro Salary Cap To Date$21,451,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,625,838
Farm Estimated Season Revenue$2,318,250
Pro Remaining Season Days83
Pro Expenses Per Days$810,523
Pro Estimated Expenses$67,273,409
Farm Remaining Season Days91
Farm Expenses Per Days$33,386
Farm Estimated Expenses$3,038,126
Estimated Season Expenses$70,311,535
Season Salary Cap$85,241,806
Estimate Under Maximum Salary Cap of $96,353,065$11,111,259
Estimate Over Minimum Salary Cap of $61,700,000 $23,541,806
Current Bank Account$142,365,282
Projected Bank Account$128,997,835

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,903,000 (3)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (1)
Evgeny Kuznetsov $7,800,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (2)
Anders Lee (1 Way Contract) $7,000,000 (1)
Cam Atkinson (1 Way Contract) $5,875,000 (1)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (2)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (5)
Colton Sissons $2,857,143 (4)
Casey Mittelstadt (1 Way Contract) $2,500,000 (2)
Niko Mikkola (1 Way Contract) $2,500,000 (4)
Eric Comrie (1 Way Contract) $1,800,000 (4)
-1 Way Contract Salary Cap : $650,000
Eric Robinson (1 Way Contract) $1,600,000 (2)
Erik Brannstrom (1 Way Contract) $1,000,000 (1)
Brandon Biro (1 Way Contract) $1,000,000 (2)
Kieffer Bellows $894,166 (2)
Logan Stankoven $881,250 (2)
Alex Laferriere $837,500 (1)
Mitchell Stephens (1 Way Contract) $811,800 (1)
-1 Way Contract Salary Cap : $0
Cale Fleury $800,000 (1)
Andrew Agozzino (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Jan Bednar $793,750 (1)
Robert Hagg (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Kale Clague $750,000 (1)
Henrik Tikkanen $700,000 (2)
Total Pro Players27
Salary Commitment
Year 2035 : $88,778,609
Year 2036 : $61,110,559
Year 2037 : $35,535,143
Year 2038 : $18,357,143
Salary Average Commitment
Year 2035 : $38,010,036
Year 2036 : $30,398,000
Year 2037 : $20,768,000
Year 2038 : $3,675,000
Salary Cap with 1 Way Contract
Year 2035 : $85,241,816
Year 2036 : $59,185,560
Year 2037 : $33,610,144
Year 2038 : $17,207,144

Farm Players Salaries

Paul Cotter $92,500 (1)
Simon Lundmark $88,125 (2)
Erik Portillo $83,750 (1)
Ryan Ufko $79,375 (3)
Gannon Laroque $79,375 (2)
Dean Stewart $77,000 (1)
Jeremy Davies $75,000 (1)
Nathan Clurman $75,000 (2)
Brandon Saigeon $75,000 (3)
Victor Mancini $75,000 (3)
Alex Peters $75,000 (2)
Lucas Ciona $70,625 (2)
Ethan Samson $70,625 (2)
Logan Nijhoff $70,000 (2)
Ryan Tverberg $70,000 (2)
Adam Johnson $70,000 (1)
Abbott Girduckis $70,000 (1)
Nikita Novikov $70,000 (3)
A.J. White $70,000 (1)
Adam Gilmour $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2035 : $1,506,375
Year 2036 : $898,125
Year 2037 : $299,375
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,458,125
Year 2036 : $888,750
Year 2037 : $299,375
Year 2038 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,803 - 97.18%
Level 2: 6000 - $55 - 5,733 - 95.54%
Level 3: 2500 - $40 - 2,429 - 97.18%
Level 4: 4500 - $25 - 4,306 - 95.68%
Luxury : 1500 - $150 - 1,432 - 95.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,954 - 97.71%
Farm Level 2: 1000 - $20 - 677 - 67.67%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,702 - 96.29%
Average Income per Game$1,804,513
Year to Date Revenue$19,849,638
Farm
Home Games Left32
Average Attendance - %2,631 - 87.69%
Average Income per Game$62,386
Year to Date Revenue$561,475

Expense

Pro Players Total Salaries$86,913,333
Farm Players Total Salaries$1,210,750
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,687,604
Farm Year To Date Expenses$896,767
Pro Salary Cap To Date$22,151,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,135,376
Farm Estimated Season Revenue$1,996,356
Pro Remaining Season Days83
Pro Expenses Per Days$829,583
Pro Estimated Expenses$68,855,389
Farm Remaining Season Days91
Farm Expenses Per Days$30,923
Farm Estimated Expenses$2,813,993
Estimated Season Expenses$71,669,382
Season Salary Cap$78,987,504
Estimate Under Maximum Salary Cap of $96,353,065$17,365,561
Estimate Over Minimum Salary Cap of $61,700,000 $17,287,504
Current Bank Account$174,701,625
Projected Bank Account$159,163,975

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Mathew Barzal (1 Way Contract) $7,000,000 (6)
Darcy Kuemper (1 Way Contract) $6,500,000 (2)
-1 Way Contract Salary Cap : $5,350,000
Alex DeBrincat (1 Way Contract) $6,400,000 (5)
Andrew Copp (1 Way Contract) $5,625,000 (3)
Tristan Jarry (1 Way Contract) $5,400,000 (5)
Spencer Knight (1 Way Contract) $4,500,000 (5)
-1 Way Contract Salary Cap : $3,350,000
Blake Wheeler (1 Way Contract) $3,500,000 (3)
Jordan Greenway (1 Way Contract) $3,000,000 (3)
Jordan Staal (1 Way Contract) $2,900,000 (5)
Zach Whitecloud (1 Way Contract) $2,750,000 (4)
Karel Vejmelka (1 Way Contract) $2,725,000 (3)
Eric Staal (1 Way Contract) $2,500,000 (2)
Alexis Lafreniere $2,400,000 (4)
Jake Bean $2,300,000 (2)
Barrett Hayton (1 Way Contract) $1,775,000 (2)
Caleb Jones (1 Way Contract) $1,350,000 (3)
Bowen Byram (1 Way Contract) $1,000,000 (3)
Jujhar Khaira $975,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jack Hughes (1 Way Contract) $925,000 (6)
Ty Smith (1 Way Contract) $863,333 (3)
-1 Way Contract Salary Cap : $0
Connor Dewar (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Akil Thomas (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Haydn Fleury (1 Way Contract) $762,500 (3)
Jack Studnicka (1 Way Contract) $762,500 (1)
-1 Way Contract Salary Cap : $0
Joshua Ho-Sang (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2035 : $86,913,333
Year 2036 : $97,562,500
Year 2037 : $82,837,500
Year 2038 : $59,975,000
Salary Average Commitment
Year 2035 : $39,361,965
Year 2036 : $37,151,250
Year 2037 : $24,893,750
Year 2038 : $13,825,000
Salary Cap with 1 Way Contract
Year 2035 : $78,987,504
Year 2036 : $78,012,500
Year 2037 : $66,087,500
Year 2038 : $48,125,000

Farm Players Salaries

Joe Veleno $92,500 (3)
Philip Broberg $90,000 (2)
Ty Dellandrea $90,000 (2)
Jett Woo $86,500 (3)
Simon Johansson $85,500 (2)
Jaydon Dureau $85,000 (4)
Jaret Anderson-Dolan $85,000 (3)
Jared McIsaac $80,000 (2)
Dillon Hamaliuk $80,000 (3)
Gage Alexander $75,000 (5)
Judd Caulfield $75,000 (3)
Nathan Walker $75,000 (1)
Skyler Brind'Amour $70,625 (3)
Alex Kannok Leipert $70,625 (3)
Nico Myatovic $70,000 (3)
Total Farm Players15
Salary Commitment
Year 2035 : $1,210,750
Year 2036 : $1,164,000
Year 2037 : $818,500
Year 2038 : $166,000
Salary Average Commitment
Year 2035 : $1,125,000
Year 2036 : $1,041,250
Year 2037 : $715,625
Year 2038 : $150,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,321 - 76.01%
Level 2: 6000 - $49 - 5,875 - 97.92%
Level 3: 2500 - $44 - 2,337 - 93.48%
Level 4: 4500 - $29 - 4,297 - 95.48%
Luxury : 1500 - $184 - 1,080 - 72.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,979 - 98.93%
Farm Level 2: 1000 - $13 - 982 - 98.18%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,909 - 87.95%
Average Income per Game$1,848,779
Year to Date Revenue$20,336,565
Farm
Home Games Left32
Average Attendance - %2,960 - 98.68%
Average Income per Game$56,294
Year to Date Revenue$506,644

Expense

Pro Players Total Salaries$93,942,688
Farm Players Total Salaries$1,623,745
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,539,873
Farm Year To Date Expenses$499,833
Pro Salary Cap To Date$23,484,737
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,463,359
Farm Estimated Season Revenue$1,801,401
Pro Remaining Season Days83
Pro Expenses Per Days$856,631
Pro Estimated Expenses$71,100,373
Farm Remaining Season Days91
Farm Expenses Per Days$16,865
Farm Estimated Expenses$1,534,715
Estimated Season Expenses$72,635,088
Season Salary Cap$91,867,688
Estimate Under Maximum Salary Cap of $96,353,065$4,485,377
Estimate Over Minimum Salary Cap of $61,700,000 $30,167,688
Current Bank Account$279,355,306
Projected Bank Account$263,984,978

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (1)
Esa Lindell (1 Way Contract) $8,500,000 (4)
Cole Caufield (1 Way Contract) $7,850,000 (4)
Vince Dunn (1 Way Contract) $7,350,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (4)
Cody Ceci (1 Way Contract) $6,500,000 (4)
Kevin Fiala (1 Way Contract) $6,000,000 (3)
Tyler Toffoli (1 Way Contract) $5,850,000 (1)
Joel Farabee (1 Way Contract) $5,000,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Dylan DeMelo (1 Way Contract) $3,000,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (4)
Mathieu Joseph (1 Way Contract) $2,950,000 (2)
Connor Ingram (1 Way Contract) $1,950,000 (5)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Morgan Geekie (1 Way Contract) $1,400,000 (1)
Dylan Holloway $1,000,000 (1)
Morgan Barron $1,000,000 (1)
Jackson LaCombe $969,375 (1)
Pavol Regenda (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Jiri Patera $854,563 (1)
John St. Ivany $793,750 (1)
Joey Daccord $750,000 (1)
Jesse Ylonen $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2035 : $93,942,688
Year 2036 : $63,600,000
Year 2037 : $57,400,000
Year 2038 : $46,400,000
Salary Average Commitment
Year 2035 : $38,995,834
Year 2036 : $29,637,798
Year 2037 : $28,033,333
Year 2038 : $26,408,333
Salary Cap with 1 Way Contract
Year 2035 : $91,867,689
Year 2036 : $63,600,000
Year 2037 : $57,400,000
Year 2038 : $46,400,000

Farm Players Salaries

Mason Shaw $99,000 (1)
Declan Chisholm $98,615 (1)
Matt Coronato $92,500 (1)
Maxim Cajkovic $92,125 (1)
Chase Pearson $91,783 (1)
Alex Turcotte $89,500 (1)
Olof Lindbom $88,125 (1)
Daniel Torgersson $88,125 (1)
Yan Kuznetsov $88,125 (2)
Alex Green $87,313 (1)
Adam Wilsby $87,313 (1)
Liam Foudy $83,930 (1)
Sheldon Rempal $83,930 (1)
Cameron Crotty $83,750 (1)
Xavier Bouchard $77,688 (1)
Adam Brooks $76,300 (2)
Artem Guryev $75,000 (3)
Hunter McDonald $70,625 (3)
Michael Houser $70,000 (2)
Linus Karlsson $0 (0)
Hugh McGing $0 (0)
Oskar Back $0 (0)
Total Farm Players22
Salary Commitment
Year 2035 : $1,623,745
Year 2036 : $380,050
Year 2037 : $145,625
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,403,125
Year 2036 : $350,000
Year 2037 : $140,000
Year 2038 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,420 - 77.42%
Level 2: 6000 - $60 - 5,785 - 96.41%
Level 3: 2500 - $49 - 1,820 - 72.81%
Level 4: 4500 - $26 - 4,392 - 97.59%
Luxury : 1500 - $178 - 1,128 - 75.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,435 - 71.73%
Farm Level 2: 1000 - $15 - 980 - 98.04%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,544 - 86.25%
Average Income per Game$1,918,871
Year to Date Revenue$21,107,581
Farm
Home Games Left32
Average Attendance - %2,415 - 80.50%
Average Income per Game$72,093
Year to Date Revenue$648,840

Expense

Pro Players Total Salaries$89,920,565
Farm Players Total Salaries$849,368
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,109,722
Farm Year To Date Expenses$501,216
Pro Salary Cap To Date$21,761,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,566,130
Farm Estimated Season Revenue$2,306,987
Pro Remaining Season Days83
Pro Expenses Per Days$811,791
Pro Estimated Expenses$67,378,653
Farm Remaining Season Days91
Farm Expenses Per Days$15,411
Farm Estimated Expenses$1,402,401
Estimated Season Expenses$68,781,054
Season Salary Cap$85,713,063
Estimate Under Maximum Salary Cap of $96,353,065$10,640,002
Estimate Over Minimum Salary Cap of $61,700,000 $24,013,063
Current Bank Account$212,619,287
Projected Bank Account$203,711,350

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (5)
Claude Giroux (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,142,857 (2)
Jacob Markstrom (1 Way Contract) $6,000,000 (1)
Adam Pelech $5,750,000 (1)
Samuel Girard $5,000,000 (1)
Dylan Strome (1 Way Contract) $5,000,000 (4)
Travis Sanheim $4,600,000 (1)
Brandon Carlo (1 Way Contract) $4,100,000 (3)
Olli Maatta (1 Way Contract) $4,033,333 (1)
Jack Roslovic (1 Way Contract) $4,000,000 (1)
Henri Jokiharju $2,500,000 (1)
Jack Ahcan (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Austin Watson $1,133,000 (1)
Kyle Capobianco $1,000,000 (1)
Patrick Khodorenko (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Olivier Rodrigue $969,375 (2)
Alex Newhook $925,000 (1)
Cole Perfetti $925,000 (1)
Isak Rosen $925,000 (1)
Jakub Galvas (1 Way Contract) $907,500 (2)
-1 Way Contract Salary Cap : $0
Trey Fix-Wolansky $847,000 (1)
Michael Amadio (1 Way Contract) $762,500 (1)
Spencer Stastney $750,000 (1)
Tomas Vomacka $750,000 (1)
Austin Wagner (1 Way Contract) $0 (0)
Joel Teasdale (1 Way Contract) $0 (0)
Total Pro Players29
Salary Commitment
Year 2035 : $89,920,565
Year 2036 : $36,519,732
Year 2037 : $27,500,000
Year 2038 : $13,500,000
Salary Average Commitment
Year 2035 : $31,618,750
Year 2036 : $17,575,000
Year 2037 : $15,525,000
Year 2038 : $5,925,000
Salary Cap with 1 Way Contract
Year 2035 : $85,713,068
Year 2036 : $33,312,232
Year 2037 : $25,200,000
Year 2038 : $13,500,000

Farm Players Salaries

Pavel Gogolev $100,000 (1)
Jonah Gadjovich $94,930 (1)
Tristen Nielsen (Out of Payroll) $93,500 (1)
Karson Kuhlman $93,500 (1)
Chaz Reddekopp $90,000 (2)
Donovan Sebrango $83,750 (2)
Carson Meyer $82,500 (1)
Gage Goncalves $82,000 (2)
Jermaine Loewen $77,688 (2)
Joona Koppanen $75,000 (1)
Shane Starrett $70,000 (4)
Total Farm Players11
Salary Commitment
Year 2035 : $942,868
Year 2036 : $403,438
Year 2037 : $70,000
Year 2038 : $70,000
Salary Average Commitment
Year 2035 : $806,875
Year 2036 : $381,875
Year 2037 : $70,000
Year 2038 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,704 - 95.78%
Level 2: 6000 - $60 - 5,603 - 93.38%
Level 3: 2500 - $35 - 2,366 - 94.65%
Level 4: 4500 - $20 - 4,464 - 99.20%
Luxury : 1500 - $200 - 973 - 64.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,418 - 70.88%
Farm Level 2: 1000 - $15 - 944 - 94.41%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,111 - 93.54%
Average Income per Game$1,796,630
Year to Date Revenue$19,762,929
Farm
Home Games Left32
Average Attendance - %2,362 - 78.73%
Average Income per Game$70,868
Year to Date Revenue$637,815

Expense

Pro Players Total Salaries$95,108,334
Farm Players Total Salaries$1,626,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,056,412
Farm Year To Date Expenses$632,219
Pro Salary Cap To Date$22,795,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,898,897
Farm Estimated Season Revenue$2,267,787
Pro Remaining Season Days83
Pro Expenses Per Days$862,574
Pro Estimated Expenses$71,593,642
Farm Remaining Season Days91
Farm Expenses Per Days$21,885
Farm Estimated Expenses$1,991,535
Estimated Season Expenses$73,585,177
Season Salary Cap$90,858,334
Estimate Under Maximum Salary Cap of $96,353,065$5,494,731
Estimate Over Minimum Salary Cap of $61,700,000 $29,158,334
Current Bank Account$184,604,371
Projected Bank Account$167,185,878

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,750,000 (2)
Darnell Nurse (1 Way Contract) $9,250,000 (4)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (5)
Colton Parayko (1 Way Contract) $6,500,000 (4)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Jordan Eberle (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (4)
Marco Scandella (1 Way Contract) $4,500,000 (1)
Michael Anderson (1 Way Contract) $4,125,000 (5)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
David Rittich (1 Way Contract) $3,000,000 (4)
Max Domi (1 Way Contract) $3,000,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (3)
Casey Cizikas (1 Way Contract) $2,750,000 (1)
Jordan Martinook (1 Way Contract) $2,500,000 (1)
Daniel Sprong (1 Way Contract) $2,000,000 (2)
Klim Kostin (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (3)
Ryan Donato (1 Way Contract) $2,000,000 (4)
Pheonix Copley (1 Way Contract) $1,500,000 (1)
Philippe Myers (1 Way Contract) $1,400,000 (2)
-1 Way Contract Salary Cap : $250,000
Max Jones (1 Way Contract) $1,295,000 (1)
Nick Perbix (1 Way Contract) $1,125,000 (3)
John Hayden (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $0
Taro Hirose (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Sam Steel (1 Way Contract) $850,000 (2)
Joseph Woll $843,334 (1)
Jonathan Kovacevic $770,000 (2)
Total Pro Players28
Salary Commitment
Year 2035 : $95,108,334
Year 2036 : $73,620,000
Year 2037 : $44,550,000
Year 2038 : $38,675,000
Salary Average Commitment
Year 2035 : $33,761,072
Year 2036 : $21,636,072
Year 2037 : $13,287,500
Year 2038 : $7,837,500
Salary Cap with 1 Way Contract
Year 2035 : $90,858,334
Year 2036 : $70,470,000
Year 2037 : $44,550,000
Year 2038 : $38,675,000

Farm Players Salaries

Devante Stephens $100,000 (1)
Christopher Brown $100,000 (1)
Stefan LeBlanc $100,000 (1)
Ivan Lodnia $92,125 (1)
Curtis Douglas $87,313 (1)
Austin Osmanski $84,700 (1)
Patrick Shea $84,700 (1)
David Cotton $82,500 (1)
Mikhail Abramov $81,000 (2)
Otto Koivula $80,000 (4)
Pontus Holmberg $77,688 (1)
Maxime Lajoie $77,500 (2)
Cameron Hughes $76,500 (2)
Markus Niemelainen $76,500 (2)
Patrick Guay $75,000 (2)
Peter DiLiberatore $70,625 (1)
Mitchell Hoelscher $70,000 (1)
Garrett Metcalf $70,000 (2)
Louis Crevier $70,000 (2)
Jon Gillies $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2035 : $1,626,151
Year 2036 : $606,500
Year 2037 : $80,000
Year 2038 : $80,000
Salary Average Commitment
Year 2035 : $1,423,750
Year 2036 : $583,750
Year 2037 : $79,375
Year 2038 : $79,375

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $82 - 6,772 - 96.75%
Level 2: 6000 - $60 - 5,622 - 93.70%
Level 3: 2500 - $45 - 2,265 - 90.60%
Level 4: 4500 - $28 - 4,196 - 93.25%
Luxury : 1500 - $151 - 1,416 - 94.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $32 - 1,864 - 93.22%
Farm Level 2: 1000 - $16 - 937 - 93.74%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,271 - 94.28%
Average Income per Game$1,975,944
Year to Date Revenue$21,735,386
Farm
Home Games Left31
Average Attendance - %2,802 - 93.39%
Average Income per Game$74,543
Year to Date Revenue$745,434

Expense

Pro Players Total Salaries$87,973,500
Farm Players Total Salaries$1,765,438
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,361,666
Farm Year To Date Expenses$907,501
Pro Salary Cap To Date$20,200,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,278,325
Farm Estimated Season Revenue$2,310,845
Pro Remaining Season Days83
Pro Expenses Per Days$825,656
Pro Estimated Expenses$68,529,448
Farm Remaining Season Days91
Farm Expenses Per Days$31,379
Farm Estimated Expenses$2,855,489
Estimated Season Expenses$71,384,937
Season Salary Cap$82,223,504
Estimate Under Maximum Salary Cap of $96,353,065$14,129,561
Estimate Over Minimum Salary Cap of $61,700,000 $20,523,504
Current Bank Account$160,956,844
Projected Bank Account$151,161,077

Pro Players Salaries

Michael Carcone (1 Way Contract) $8,000,000 (4)
-1 Way Contract Salary Cap : $6,850,000
Jesper Bratt (1 Way Contract) $7,875,000 (4)
T.J Oshie $6,300,000 (2)
Jonathan Drouin (1 Way Contract) $5,500,000 (2)
Jared Spurgeon (1 Way Contract) $5,400,000 (1)
Yanni Gourde (1 Way Contract) $5,400,000 (2)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (5)
Filip Chytil (1 Way Contract) $4,437,500 (4)
-1 Way Contract Salary Cap : $3,287,500
Shayne Gostisbehere (1 Way Contract) $4,125,000 (1)
Nino Niederreiter (1 Way Contract) $4,000,000 (1)
Barclay Goodrow (1 Way Contract) $3,641,000 (2)
Marc-edouard Vlasic (1 Way Contract) $3,300,000 (2)
Jan Rutta $3,000,000 (3)
Alex Stalock (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Kaapo Kakko (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $950,000
Pius Suter (1 Way Contract) $2,000,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (4)
Casey DeSmith (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $650,000
Tomas Nosek (1 Way Contract) $1,800,000 (1)
Jake Evans (1 Way Contract) $1,700,000 (1)
Nathan Bastian (1 Way Contract) $1,350,000 (3)
Charlie Lindgren $1,100,000 (3)
Conor Timmins (1 Way Contract) $1,100,000 (3)
Mike Hardman $1,000,000 (1)
Nick Blankenburg (1 Way Contract) $925,000 (1)
Uvis Balinskis (1 Way Contract) $925,000 (3)
Calvin Pickard $850,000 (2)
Guillaume Brisebois (1 Way Contract) $775,000 (2)
Total Pro Players28
Salary Commitment
Year 2035 : $87,973,500
Year 2036 : $63,123,500
Year 2037 : $34,607,500
Year 2038 : $27,132,500
Salary Average Commitment
Year 2035 : $45,025,000
Year 2036 : $32,612,500
Year 2037 : $17,712,500
Year 2038 : $11,475,000
Salary Cap with 1 Way Contract
Year 2035 : $82,223,496
Year 2036 : $59,673,500
Year 2037 : $32,307,500
Year 2038 : $24,832,500

Farm Players Salaries

Austin Strand $100,000 (3)
Kristian Reichel $100,000 (1)
Egor Zamula $100,000 (1)
Mathieu Olivier $100,000 (1)
Jake Leschyshyn $100,000 (3)
Keaton Middleton $100,000 (3)
David Jiricek $92,500 (3)
Brandt Clarke (Out of Payroll) $92,500 (3)
David Farrance $92,125 (1)
Greg McKegg $90,000 (1)
Matthew Poitras $88,125 (3)
Justin Bailey $88,000 (1)
Evan Cormier $88,000 (3)
Daylan Kuefler $84,000 (3)
Clark Bishop $82,500 (1)
Carter Savoie $79,375 (1)
Josh Lopina $79,375 (2)
Denis Smirnov $77,688 (1)
Casey Fitzgerald $77,500 (1)
Lucas Johansen $76,250 (1)
Tobias Bjornfot $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2035 : $1,857,938
Year 2036 : $824,500
Year 2037 : $745,125
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,634,458
Year 2036 : $746,958
Year 2037 : $667,583
Year 2038 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,878 - 98.26%
Level 2: 6000 - $54 - 5,761 - 96.02%
Level 3: 2500 - $36 - 2,429 - 97.16%
Level 4: 4500 - $23 - 4,361 - 96.92%
Luxury : 1500 - $151 - 1,435 - 95.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,423 - 71.17%
Farm Level 2: 1000 - $20 - 707 - 70.69%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,864 - 97.04%
Average Income per Game$1,855,186
Year to Date Revenue$20,407,042
Farm
Home Games Left32
Average Attendance - %2,130 - 71.01%
Average Income per Game$71,071
Year to Date Revenue$639,640

Expense

Pro Players Total Salaries$80,290,187
Farm Players Total Salaries$1,646,325
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,054,931
Farm Year To Date Expenses$1,592,096
Pro Salary Cap To Date$19,900,289
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,655,569
Farm Estimated Season Revenue$2,274,276
Pro Remaining Season Days83
Pro Expenses Per Days$770,448
Pro Estimated Expenses$63,947,184
Farm Remaining Season Days91
Farm Expenses Per Days$55,386
Farm Estimated Expenses$5,040,126
Estimated Season Expenses$68,987,310
Season Salary Cap$78,267,060
Estimate Under Maximum Salary Cap of $96,353,065$18,086,005
Estimate Over Minimum Salary Cap of $61,700,000 $16,567,060
Current Bank Account$220,008,109
Projected Bank Account$208,950,644

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (4)
Dougie Hamilton (1 Way Contract) $9,000,000 (2)
Miro Heiskanen $8,450,000 (2)
Travis Konecny $5,500,000 (3)
Brady Skjei (1 Way Contract) $5,250,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (4)
Evan Rodrigues (1 Way Contract) $3,750,000 (2)
MacKenzie Weegar (1 Way Contract) $3,250,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Adam Boqvist (1 Way Contract) $2,600,000 (3)
Cam York (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $450,000
Rasmus Asplund (1 Way Contract) $1,500,000 (1)
Samuel Blais $1,500,000 (1)
Eeli Tolvanen (1 Way Contract) $1,450,000 (1)
Fabian Zetterlund (1 Way Contract) $1,000,000 (1)
Anton Lundell (1 Way Contract) $1,000,000 (1)
Thomas Harley $925,000 (1)
Matias Maccelli (1 Way Contract) $873,125 (1)
-1 Way Contract Salary Cap : $0
Cole Koepke $854,562 (1)
Justus Annunen $837,500 (1)
Dustin Wolf $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2035 : $80,290,187
Year 2036 : $58,400,000
Year 2037 : $37,200,000
Year 2038 : $18,250,000
Salary Average Commitment
Year 2035 : $21,131,250
Year 2036 : $11,212,500
Year 2037 : $5,612,500
Year 2038 : $2,687,500
Salary Cap with 1 Way Contract
Year 2035 : $78,267,062
Year 2036 : $57,250,000
Year 2037 : $36,050,000
Year 2038 : $18,250,000

Farm Players Salaries

Isac Lundestrom $180,000 (2)
Dylan Gambrell $110,000 (1)
Alexander Alexeyev $100,000 (1)
Nikita Okhotyuk $100,000 (1)
Vasili Podkolzin $100,000 (1)
Trevor Zegras $92,500 (1)
Will Reilly $84,700 (1)
Dmitry Kuzmin $83,750 (2)
Hugo Alnefelt $83,750 (1)
Daniil Misyul $83,750 (1)
Caedan Bankier $83,750 (2)
Joel Hofer $79,375 (1)
Bogdan Trineyev $79,375 (2)
Antti Saarela $79,375 (1)
Christian Krygier $77,000 (1)
Brett Stapley $77,000 (1)
Aidan McDonough $77,000 (1)
David Spacek $75,000 (2)
Michael Kesselring $0 (0)
Total Farm Players19
Salary Commitment
Year 2035 : $1,646,325
Year 2036 : $501,875
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,356,875
Year 2036 : $414,375
Year 2037 : $0
Year 2038 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,855 - 97.93%
Level 2: 6000 - $40 - 5,904 - 98.41%
Level 3: 2500 - $28 - 2,500 - 100.00%
Level 4: 4500 - $17 - 4,494 - 99.86%
Luxury : 1500 - $113 - 1,484 - 98.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 861 - 43.06%
Farm Level 2: 1000 - $30 - 455 - 45.50%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21,238 - 98.78%
Average Income per Game$1,586,005
Year to Date Revenue$15,860,052
Farm
Home Games Left32
Average Attendance - %1,316 - 43.87%
Average Income per Game$69,629
Year to Date Revenue$626,665

Expense

Pro Players Total Salaries$69,512,500
Farm Players Total Salaries$1,708,208
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,899,442
Farm Year To Date Expenses$511,164
Pro Salary Cap To Date$18,460,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,166,161
Farm Estimated Season Revenue$2,228,142
Pro Remaining Season Days83
Pro Expenses Per Days$674,219
Pro Estimated Expenses$55,960,177
Farm Remaining Season Days91
Farm Expenses Per Days$18,402
Farm Estimated Expenses$1,674,582
Estimated Season Expenses$57,634,759
Season Salary Cap$62,512,500
Estimate Under Maximum Salary Cap of $96,353,065$33,840,565
Estimate Over Minimum Salary Cap of $61,700,000 $812,500
Current Bank Account$268,847,937
Projected Bank Account$262,607,481

Pro Players Salaries

Philipp Grubauer (1 Way Contract) $5,900,000 (2)
-1 Way Contract Salary Cap : $4,750,000
Brenden Dillon (1 Way Contract) $5,800,000 (5)
Bo Horvat (1 Way Contract) $5,500,000 (1)
Jack Campbell (1 Way Contract) $5,000,000 (4)
-1 Way Contract Salary Cap : $3,850,000
Matt Roy (1 Way Contract) $4,600,000 (5)
Michael Bunting (1 Way Contract) $4,500,000 (5)
Oskar Sundqvist (1 Way Contract) $4,000,000 (4)
Scott Laughton (1 Way Contract) $4,000,000 (2)
Noah Dobson (1 Way Contract) $4,000,000 (4)
Miles Wood (1 Way Contract) $3,200,000 (1)
Samuel Montembeault $3,150,000 (5)
Trent Frederic (1 Way Contract) $2,300,000 (4)
Victor Mete (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $850,000
Blake Lizotte (1 Way Contract) $1,650,000 (1)
Jack McBain $1,600,000 (2)
Connor Clifton (1 Way Contract) $1,500,000 (1)
Joey Anderson (1 Way Contract) $1,000,000 (1)
Logan Stanley (1 Way Contract) $1,000,000 (1)
Scott Wedgewood (1 Way Contract) $1,000,000 (3)
Tyson Foerster $925,000 (2)
Kyle MacLean (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Waltteri Merela (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Morgan Frost (1 Way Contract) $925,000 (1)
Robert Bortuzzo (Out of Payroll) $875,000 (1)
Dylan Coghlan (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Denis Gurianov (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Pierre-Olivier Joseph (1 Way Contract) $825,000 (1)
Daniil Miromanov $825,000 (2)
Justin Brazeau $762,500 (1)
Total Pro Players29
Salary Commitment
Year 2035 : $70,387,500
Year 2036 : $50,300,000
Year 2037 : $36,200,000
Year 2038 : $33,350,000
Salary Average Commitment
Year 2035 : $41,943,000
Year 2036 : $31,643,000
Year 2037 : $22,018,000
Year 2038 : $19,468,000
Salary Cap with 1 Way Contract
Year 2035 : $63,387,500
Year 2036 : $45,300,000
Year 2037 : $33,200,000
Year 2038 : $32,200,000

Farm Players Salaries

Carl Grundstrom $140,000 (2)
Joshua Dunne $112,500 (1)
Keeghan Howdeshell $100,000 (1)
Brett Leason $100,000 (1)
John Beecher $92,500 (1)
Alexander Holtz $92,500 (2)
Helge Grans $88,125 (2)
Tyler Kleven $88,125 (2)
William Wallinder $88,125 (2)
Will Cuylle $88,125 (2)
Ryan O'Rourke $88,125 (2)
Peyton Krebs $86,333 (1)
Riley Tufte $85,000 (1)
Anthony Angello $77,500 (3)
Brycen Martin $76,250 (1)
Brandon Gignac $76,250 (1)
Chase Lang $76,250 (1)
Max Martin $76,250 (1)
Samuel Asselin $76,250 (1)
Total Farm Players19
Salary Commitment
Year 2035 : $1,708,208
Year 2036 : $750,625
Year 2037 : $77,500
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,443,125
Year 2036 : $650,625
Year 2037 : $70,000
Year 2038 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,687 - 95.53%
Level 2: 6000 - $58 - 5,719 - 95.32%
Level 3: 2500 - $35 - 2,455 - 98.19%
Level 4: 4500 - $20 - 4,414 - 98.09%
Luxury : 1500 - $180 - 1,144 - 76.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.54%
Farm Level 2: 1000 - $15 - 960 - 95.98%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,419 - 94.97%
Average Income per Game$1,957,286
Year to Date Revenue$21,530,144
Farm
Home Games Left32
Average Attendance - %2,871 - 95.69%
Average Income per Game$81,274
Year to Date Revenue$731,465

Expense

Pro Players Total Salaries$80,380,000
Farm Players Total Salaries$1,071,333
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,947,939
Farm Year To Date Expenses$616,811
Pro Salary Cap To Date$16,719,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,718,575
Farm Estimated Season Revenue$2,600,764
Pro Remaining Season Days83
Pro Expenses Per Days$762,321
Pro Estimated Expenses$63,272,643
Farm Remaining Season Days91
Farm Expenses Per Days$21,428
Farm Estimated Expenses$1,949,948
Estimated Season Expenses$65,222,591
Season Salary Cap$70,150,000
Estimate Under Maximum Salary Cap of $96,353,065$26,203,065
Estimate Over Minimum Salary Cap of $61,700,000 $8,450,000
Current Bank Account$264,166,278
Projected Bank Account$260,263,026

Pro Players Salaries

Zach Werenski (Out of Payroll) $9,600,000 (3)
Reilly Smith (1 Way Contract) $9,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Anthony Mantha (1 Way Contract) $5,700,000 (2)
Elvis Merzlikins $5,400,000 (2)
Dmitry Orlov (1 Way Contract) $4,750,000 (5)
Matt Grzelcyk (1 Way Contract) $4,500,000 (3)
Brandon Saad (1 Way Contract) $4,500,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (4)
Dominik Kubalik (1 Way Contract) $3,750,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (5)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Martin Fehervary (1 Way Contract) $2,675,000 (5)
Alexander Barabanov (1 Way Contract) $2,000,000 (5)
Juuso Valimaki (1 Way Contract) $1,600,000 (1)
Brett Howden (1 Way Contract) $1,500,000 (1)
Samuel Ersson (1 Way Contract) $1,450,000 (5)
-1 Way Contract Salary Cap : $300,000
Petr Mrazek (1 Way Contract) $1,350,000 (4)
Nils Hoglander (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $0
Louis Domingue (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Braden Schneider (1 Way Contract) $925,000 (2)
Mason McTavish $925,000 (1)
Samuel Laberge (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (3)
Nils aman (1 Way Contract) $883,750 (4)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $883,750 (1)
-1 Way Contract Salary Cap : $0
Zac Jones (1 Way Contract) $812,500 (3)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (3)
Samuel Fagemo (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Radim Zohorna (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Cole Smith $775,000 (1)
Hunter Shepard $775,000 (3)
Ryan Poehling $750,000 (1)
Total Pro Players35
Salary Commitment
Year 2035 : $89,980,000
Year 2036 : $77,746,250
Year 2037 : $50,971,250
Year 2038 : $29,608,750
Salary Average Commitment
Year 2035 : $50,224,108
Year 2036 : $42,205,358
Year 2037 : $38,487,500
Year 2038 : $26,937,500
Salary Cap with 1 Way Contract
Year 2035 : $79,750,000
Year 2036 : $70,950,000
Year 2037 : $44,175,000
Year 2038 : $27,575,000

Farm Players Salaries

Cole Guttman $95,000 (1)
Simon Nemec $92,500 (2)
Jayden Struble (Out of Payroll) $88,125 (1)
Ruslan Iskhakov $88,125 (1)
Mason Lohrei $88,125 (1)
Tyler Tucker $87,500 (1)
Angus Crookshank $83,833 (1)
Leevi Merilainen $83,750 (1)
John Farinacci $83,750 (1)
Oskar Steen $80,000 (1)
Nick Abruzzese $77,500 (3)
Patrick Moynihan $70,625 (2)
Ryan Hofer $70,625 (3)
Ryan Johnson $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2035 : $1,159,458
Year 2036 : $311,250
Year 2037 : $148,125
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,094,458
Year 2036 : $312,500
Year 2037 : $149,375
Year 2038 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,768 - 96.69%
Level 2: 6000 - $52 - 5,914 - 98.56%
Level 3: 2500 - $34 - 2,434 - 97.35%
Level 4: 4500 - $18 - 4,480 - 99.55%
Luxury : 1500 - $165 - 1,428 - 95.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,880 - 93.98%
Farm Level 2: 1000 - $15 - 954 - 95.44%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21,024 - 97.78%
Average Income per Game$1,909,963
Year to Date Revenue$21,009,597
Farm
Home Games Left32
Average Attendance - %2,834 - 94.47%
Average Income per Game$80,105
Year to Date Revenue$720,945

Expense

Pro Players Total Salaries$83,691,667
Farm Players Total Salaries$1,760,825
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,337,571
Farm Year To Date Expenses$906,528
Pro Salary Cap To Date$21,544,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,298,901
Farm Estimated Season Revenue$2,563,360
Pro Remaining Season Days83
Pro Expenses Per Days$800,818
Pro Estimated Expenses$66,467,894
Farm Remaining Season Days91
Farm Expenses Per Days$31,340
Farm Estimated Expenses$2,851,940
Estimated Season Expenses$69,319,834
Season Salary Cap$82,766,664
Estimate Under Maximum Salary Cap of $96,353,065$13,586,401
Estimate Over Minimum Salary Cap of $61,700,000 $21,066,664
Current Bank Account$196,916,983
Projected Bank Account$187,459,410

Pro Players Salaries

Sebastian Aho $8,500,000 (2)
Ryan O'Reilly $7,500,000 (2)
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
Sam Reinhart (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,250,000 (2)
Brad Marchand $6,125,000 (2)
Marc-Andre Fleury (1 Way Contract) $6,000,000 (3)
William Karlsson (1 Way Contract) $5,900,000 (1)
Ville Husso $4,750,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Carter Verhaeghe (1 Way Contract) $4,166,667 (2)
Derek Forbort (1 Way Contract) $3,000,000 (2)
Sean Walker (1 Way Contract) $2,650,000 (2)
Jimmy Vesey (1 Way Contract) $1,900,000 (1)
Travis Boyd (1 Way Contract) $1,800,000 (2)
Anthony Deangelo (1 Way Contract) $1,750,000 (2)
Eetu Luostarinen (1 Way Contract) $1,500,000 (2)
Taylor Gauthier (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Julien Gauthier (1 Way Contract) $800,000 (1)
Logan Brown $775,000 (2)
Brett Seney $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (3)
Drake Caggiula (Out of Payroll) $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2035 : $84,441,667
Year 2036 : $75,091,667
Year 2037 : $11,525,000
Year 2038 : $4,750,000
Salary Average Commitment
Year 2035 : $30,772,322
Year 2036 : $20,997,322
Year 2037 : $7,493,750
Year 2038 : $793,750
Salary Cap with 1 Way Contract
Year 2035 : $83,516,664
Year 2036 : $74,166,664
Year 2037 : $11,525,000
Year 2038 : $4,750,000

Farm Players Salaries

Cameron Gaunce $100,000 (1)
Grant Hutton $100,000 (1)
Robbie Payne $100,000 (1)
Yaroslav Askarov $92,500 (1)
Zachary Bolduc $92,500 (2)
Fabian Lysell $92,500 (1)
Vladislav Firstov $88,125 (2)
Noel Gunler $88,125 (1)
Etienne Morin $88,125 (3)
Simon Holmstrom $86,500 (2)
Filip Cederqvist $85,000 (2)
Ty Smilanic $83,750 (2)
Maxim Groshev $83,750 (2)
Case McCarthy $79,375 (2)
Zachary Uens $79,325 (1)
Riley Duran $70,625 (2)
Dustyn McFaul $70,625 (2)
Parker Gahagen $70,000 (2)
Alexander Pashin $70,000 (1)
Michael Karow $70,000 (2)
Evan Polei $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2035 : $1,760,825
Year 2036 : $1,038,375
Year 2037 : $88,125
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,756,825
Year 2036 : $1,041,875
Year 2037 : $88,125
Year 2038 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,760 - 96.57%
Level 2: 6000 - $60 - 5,779 - 96.32%
Level 3: 2500 - $50 - 1,798 - 71.94%
Level 4: 4500 - $20 - 4,382 - 97.37%
Luxury : 1500 - $170 - 1,406 - 93.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,935 - 96.76%
Farm Level 2: 1000 - $15 - 977 - 97.68%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,125 - 93.61%
Average Income per Game$2,043,914
Year to Date Revenue$24,526,965
Farm
Home Games Left32
Average Attendance - %2,912 - 97.07%
Average Income per Game$82,384
Year to Date Revenue$741,460

Expense

Pro Players Total Salaries$91,294,917
Farm Players Total Salaries$1,230,083
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,858,008
Farm Year To Date Expenses$877,481
Pro Salary Cap To Date$21,279,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,273,499
Farm Estimated Season Revenue$2,636,302
Pro Remaining Season Days83
Pro Expenses Per Days$868,705
Pro Estimated Expenses$72,102,515
Farm Remaining Season Days91
Farm Expenses Per Days$18,584
Farm Estimated Expenses$1,691,144
Estimated Season Expenses$73,793,659
Season Salary Cap$81,666,672
Estimate Under Maximum Salary Cap of $96,353,065$14,686,393
Estimate Over Minimum Salary Cap of $61,700,000 $19,966,672
Current Bank Account$289,161,892
Projected Bank Account$277,278,034

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
Anze Kopitar (1 Way Contract) $7,750,000 (4)
Mark Scheifele (1 Way Contract) $6,125,000 (1)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (4)
Tom Wilson (1 Way Contract) $5,166,667 (1)
Jason Robertson (1 Way Contract) $5,000,000 (3)
Mikhail Sergachev (1 Way Contract) $4,800,000 (6)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Adrian Kempe (1 Way Contract) $4,500,000 (3)
Trevor Moore (1 Way Contract) $4,200,000 (4)
Ilya Sorokin (1 Way Contract) $4,000,000 (2)
Brandon Montour (1 Way Contract) $3,500,000 (1)
Mario Ferraro $3,250,000 (4)
Andrew Peeke $2,750,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (4)
Zac Dalpe (1 Way Contract) $1,010,000 (4)
-1 Way Contract Salary Cap : $0
Milan Lucic (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Kevin Bahl (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Byron Froese (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Trevor Carrick (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Clay Stevenson (1 Way Contract) $900,000 (2)
Brad Hunt (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $837,500 (3)
-1 Way Contract Salary Cap : $0
Austin Czarnik (1 Way Contract) $812,000 (2)
-1 Way Contract Salary Cap : $0
Nick Bonino (1 Way Contract) $800,000 (1)
Jonathan Toews (1 Way Contract) $800,000 (1)
Henry Thrun (1 Way Contract) $793,750 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (4)
Justin Danforth (1 Way Contract) $750,000 (3)
Juuso Parssinen (1 Way Contract) $700,000 (4)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2035 : $91,294,917
Year 2036 : $68,341,000
Year 2037 : $62,629,000
Year 2038 : $37,185,000
Salary Average Commitment
Year 2035 : $26,810,000
Year 2036 : $20,935,000
Year 2037 : $18,497,500
Year 2038 : $8,353,750
Salary Cap with 1 Way Contract
Year 2035 : $81,666,664
Year 2036 : $56,475,000
Year 2037 : $51,575,000
Year 2038 : $30,575,000

Farm Players Salaries

Mitchell Chaffee $100,000 (2)
Louie Belpedio $100,000 (2)
Luke Hughes $92,500 (2)
Akira Schmid $85,083 (2)
Dylan Peterson $83,750 (2)
Jack Thompson $83,750 (2)
Stanislav Svozil $83,750 (3)
Adam Beckman $83,750 (2)
Gerald Mayhew (Out of Payroll) $80,000 (1)
Jack Dugan $77,500 (2)
Luka Burzan $77,500 (1)
Ken Appleby $76,250 (2)
Roland McKeown $76,250 (2)
Maxim Tsyplakov $70,000 (2)
Pierrick Dube $70,000 (2)
Ondrej Pavel $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2035 : $1,310,083
Year 2036 : $1,158,383
Year 2037 : $83,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,203,750
Year 2036 : $1,053,750
Year 2037 : $70,000
Year 2038 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $85 - 6,715 - 95.94%
Level 2: 6000 - $60 - 5,806 - 96.76%
Level 3: 2500 - $44 - 2,367 - 94.67%
Level 4: 4500 - $27 - 4,378 - 97.29%
Luxury : 1500 - $225 - 908 - 60.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.31%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,174 - 93.83%
Average Income per Game$2,005,334
Year to Date Revenue$22,058,671
Farm
Home Games Left32
Average Attendance - %2,875 - 95.84%
Average Income per Game$81,249
Year to Date Revenue$731,240

Expense

Pro Players Total Salaries$69,254,375
Farm Players Total Salaries$1,561,025
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,809,836
Farm Year To Date Expenses$858,858
Pro Salary Cap To Date$16,935,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,160,012
Farm Estimated Season Revenue$2,599,964
Pro Remaining Season Days83
Pro Expenses Per Days$627,271
Pro Estimated Expenses$52,063,493
Farm Remaining Season Days91
Farm Expenses Per Days$29,675
Farm Estimated Expenses$2,700,425
Estimated Season Expenses$54,763,918
Season Salary Cap$66,454,375
Estimate Under Maximum Salary Cap of $96,353,065$29,898,690
Estimate Over Minimum Salary Cap of $61,700,000 $4,754,375
Current Bank Account$241,941,880
Projected Bank Account$249,937,938

Pro Players Salaries

Nico Hischier (1 Way Contract) $7,250,000 (5)
David Perron (1 Way Contract) $6,000,000 (2)
Andrew Cogliano (1 Way Contract) $4,600,000 (5)
Lars Eller (1 Way Contract) $4,150,000 (2)
Nick Foligno (1 Way Contract) $4,100,000 (1)
David Kampf (1 Way Contract) $4,000,000 (5)
Alex Goligoski (1 Way Contract) $4,000,000 (5)
Joel Edmundson (1 Way Contract) $4,000,000 (5)
Zach Bogosian (1 Way Contract) $4,000,000 (5)
K'Andre Miller (1 Way Contract) $3,820,000 (3)
Jeremy Swayman (1 Way Contract) $3,475,000 (1)
Chad Ruhwedel (1 Way Contract) $3,000,000 (4)
Max Pacioretty (1 Way Contract) $3,000,000 (3)
Daniel Vladar $2,200,000 (4)
Corey Perry (1 Way Contract) $1,750,000 (2)
Colin White (1 Way Contract) $1,500,000 (6)
Brendan Lemieux (1 Way Contract) $1,350,000 (3)
Filip Zadina (1 Way Contract) $1,100,000 (3)
-1 Way Contract Salary Cap : $0
Alex Vlasic (1 Way Contract) $969,375 (5)
Chris Wagner (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Dysin Mayo (Out of Payroll) $950,000 (4)
-1 Way Contract Salary Cap : $0
Ben Meyers (1 Way Contract) $925,000 (3)
Max Comtois $852,500 (3)
Dennis Cholowski $762,500 (4)
Givani Smith $750,000 (5)
Chris Tierney (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2035 : $70,204,375
Year 2036 : $65,482,500
Year 2037 : $53,582,500
Year 2038 : $43,312,500
Salary Average Commitment
Year 2035 : $64,481,250
Year 2036 : $55,256,250
Year 2037 : $43,356,250
Year 2038 : $33,631,250
Salary Cap with 1 Way Contract
Year 2035 : $66,454,376
Year 2036 : $58,879,376
Year 2037 : $46,979,376
Year 2038 : $37,031,876

Farm Players Salaries

Joel Hanley $150,000 (1)
Dylan McIlrath $110,000 (1)
David Reinbacher $92,500 (3)
Shane Wright $92,500 (2)
Hunter Drew $90,000 (3)
Jeffrey Viel $85,250 (1)
Peter Abbandonato $84,700 (1)
Dawson Barteaux (Out of Payroll) $84,700 (3)
Carsen Twarynski $83,750 (1)
Nicholas Caamano $82,500 (1)
Emil Lilleberg $79,375 (2)
Dennis Hildeby $79,375 (2)
Florian Xhekaj $79,375 (3)
Gustav Olofsson $77,500 (4)
Olle Lycksell $77,500 (3)
Glenn Gawdin $76,200 (1)
Aaron Ness $75,500 (1)
Marian Studenic $75,000 (1)
Jake Kielly $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2035 : $1,645,725
Year 2036 : $738,125
Year 2037 : $486,875
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,401,158
Year 2036 : $671,158
Year 2037 : $424,325
Year 2038 : $65,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,555 - 50.79%
Level 2: 6000 - $110 - 2,772 - 46.20%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,055 - 70.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,138 - 56.90%
Farm Level 2: 1000 - $30 - 446 - 44.64%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %10,182 - 47.36%
Average Income per Game$1,953,601
Year to Date Revenue$21,489,614
Farm
Home Games Left32
Average Attendance - %1,584 - 52.81%
Average Income per Game$70,293
Year to Date Revenue$632,640

Expense

Pro Players Total Salaries$89,067,500
Farm Players Total Salaries$1,572,250
Coaches Total Salaries$6,925,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,918,244
Farm Year To Date Expenses$604,232
Pro Salary Cap To Date$22,097,701
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,608,038
Farm Estimated Season Revenue$2,249,387
Pro Remaining Season Days83
Pro Expenses Per Days$848,817
Pro Estimated Expenses$70,451,811
Farm Remaining Season Days91
Farm Expenses Per Days$20,810
Farm Estimated Expenses$1,893,710
Estimated Season Expenses$72,345,521
Season Salary Cap$85,617,496
Estimate Under Maximum Salary Cap of $96,353,065$10,735,569
Estimate Over Minimum Salary Cap of $61,700,000 $23,917,496
Current Bank Account$157,202,850
Projected Bank Account$145,714,754

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,900,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (5)
Damon Severson (1 Way Contract) $6,500,000 (5)
Josh Bailey (1 Way Contract) $6,200,000 (1)
Calvin De Haan (1 Way Contract) $6,100,000 (1)
Andre Burakovsky (1 Way Contract) $5,500,000 (4)
Travis Hamonic (1 Way Contract) $5,200,000 (2)
Alec Martinez (1 Way Contract) $5,125,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
Mason Marchment (1 Way Contract) $4,500,000 (4)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Kyle Palmieri (1 Way Contract) $3,600,000 (2)
Chris Driedger (1 Way Contract) $3,500,000 (2)
-1 Way Contract Salary Cap : $2,350,000
Warren Foegele (1 Way Contract) $2,400,000 (3)
Laurent Brossoit (1 Way Contract) $2,325,000 (2)
Ethan Bear (1 Way Contract) $2,000,000 (2)
Sonny Milano (Out of Payroll) $1,900,000 (3)
Nicolas Aube-Kubel (1 Way Contract) $1,225,000 (2)
Parker Wotherspoon $1,190,000 (1)
Dakota Mermis (1 Way Contract) $1,000,000 (4)
Dillon Heatherington $975,000 (1)
Connor Bedard (Out of Payroll) $925,000 (3)
Cayden Primeau $890,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $837,500 (1)
Ryan Lomberg (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Travis Dermott (1 Way Contract) $800,000 (2)
Nathan Smith $775,000 (2)
Mark Friedman (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (4)
Ryan Carpenter (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Joe Hicketts (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2035 : $92,667,500
Year 2036 : $75,815,000
Year 2037 : $45,290,000
Year 2038 : $35,065,000
Salary Average Commitment
Year 2035 : $49,106,250
Year 2036 : $44,256,250
Year 2037 : $25,250,000
Year 2038 : $20,300,000
Salary Cap with 1 Way Contract
Year 2035 : $88,442,496
Year 2036 : $73,140,000
Year 2037 : $45,290,000
Year 2038 : $35,065,000

Farm Players Salaries

Evan Fitzpatrick $100,000 (1)
Danila Klimovich $88,125 (2)
Lassi Thomson $86,500 (2)
Dmitri Samorukov $83,750 (2)
Jeremie Poirier $83,750 (2)
Martin Chromiak $82,000 (4)
Liam O'Brien $80,000 (3)
Aliaksei Protas $80,000 (3)
Lukas Svejkovsky $79,375 (1)
Matthew Phillips $77,500 (1)
Ryan Jones $75,000 (1)
Brogan Rafferty $75,000 (1)
Bokondji Imama $75,000 (1)
J.D. Greenway $75,000 (1)
Austin Rueschhoff $75,000 (2)
Matthew Cairns $75,000 (1)
Ryan Mast $70,625 (2)
Kevin Wall $70,625 (1)
Hudson Elynuik $70,000 (1)
Brandon Bussi $70,000 (3)
Total Farm Players20
Salary Commitment
Year 2035 : $1,572,250
Year 2036 : $799,750
Year 2037 : $312,000
Year 2038 : $82,000
Salary Average Commitment
Year 2035 : $1,508,375
Year 2036 : $752,125
Year 2037 : $298,750
Year 2038 : $75,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,812 - 97.32%
Level 2: 6000 - $69 - 4,240 - 70.66%
Level 3: 2500 - $52 - 1,733 - 69.30%
Level 4: 4500 - $40 - 2,633 - 58.51%
Luxury : 1500 - $140 - 1,447 - 96.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,909 - 95.44%
Farm Level 2: 1000 - $20 - 673 - 67.33%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %16,865 - 78.44%
Average Income per Game$1,891,726
Year to Date Revenue$20,808,989
Farm
Home Games Left32
Average Attendance - %2,582 - 86.07%
Average Income per Game$80,274
Year to Date Revenue$722,465

Expense

Pro Players Total Salaries$88,238,750
Farm Players Total Salaries$1,815,975
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,810,597
Farm Year To Date Expenses$652,496
Pro Salary Cap To Date$22,298,974
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,751,788
Farm Estimated Season Revenue$2,568,764
Pro Remaining Season Days83
Pro Expenses Per Days$819,096
Pro Estimated Expenses$67,984,968
Farm Remaining Season Days91
Farm Expenses Per Days$23,466
Farm Estimated Expenses$2,135,406
Estimated Season Expenses$70,120,374
Season Salary Cap$86,701,248
Estimate Under Maximum Salary Cap of $96,353,065$9,651,817
Estimate Over Minimum Salary Cap of $61,700,000 $25,001,248
Current Bank Account$284,709,268
Projected Bank Account$273,909,446

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (5)
Nikita Kucherov (1 Way Contract) $9,500,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (5)
Brady Tkachuk (1 Way Contract) $8,200,000 (3)
Joshua Morrissey (1 Way Contract) $6,250,000 (5)
Juuse Saros (1 Way Contract) $5,000,000 (2)
David Savard (1 Way Contract) $3,500,000 (4)
Roope Hintz (1 Way Contract) $3,150,000 (6)
Martin Necas (1 Way Contract) $3,000,000 (3)
Ian Cole (1 Way Contract) $3,000,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (4)
Bobby McMann (1 Way Contract) $1,500,000 (4)
Nic Dowd (1 Way Contract) $1,300,000 (3)
Seth Jarvis $1,100,000 (3)
Joonas Korpisalo (1 Way Contract) $1,100,000 (1)
Sam Carrick $1,000,000 (4)
Jordan Spence (Out of Payroll) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
James van Riemsdyk (1 Way Contract) $1,000,000 (1)
Jake Sanderson (1 Way Contract) $925,000 (2)
Wyatt Johnston $925,000 (4)
Brock Faber $881,250 (2)
Pavel Dorofeyev (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Mark Giordano (1 Way Contract) $800,000 (4)
Jack Johnson (1 Way Contract) $775,000 (1)
Connor Brown (1 Way Contract) $775,000 (1)
Cal Clutterbuck (1 Way Contract) $720,000 (4)
Troy Grosenick (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2035 : $89,238,750
Year 2036 : $90,851,250
Year 2037 : $79,520,000
Year 2038 : $57,220,000
Salary Average Commitment
Year 2035 : $47,862,858
Year 2036 : $33,306,608
Year 2037 : $24,169,108
Year 2038 : $21,144,108
Salary Cap with 1 Way Contract
Year 2035 : $86,701,248
Year 2036 : $83,051,248
Year 2037 : $73,245,000
Year 2038 : $50,945,000

Farm Players Salaries

Roby Jarventie $95,000 (5)
Kevin Korchinski $92,500 (3)
Mackie Samoskevich $92,500 (4)
Logan Cooley $92,500 (2)
Chaz Lucius $92,500 (6)
Marco Rossi $92,500 (4)
Justin Barron $92,500 (2)
Emil Heineman $88,125 (4)
Brendan Gaunce $87,800 (2)
Jakob Pelletier $87,500 (4)
Hardy Haman Aktell $87,500 (2)
John Ludvig $83,750 (2)
Benoit-Olivier Groulx $82,500 (2)
Lukas Dostal $81,300 (5)
Jan Jenik $77,500 (2)
Ben Harpur $70,000 (2)
Jet Greaves $70,000 (4)
Walker Duehr $70,000 (2)
Adam Klapka $70,000 (4)
Nikolas Matinpalo $70,000 (3)
John Muse $70,000 (2)
Alex Petrovic $70,000 (4)
Total Farm Players22
Salary Commitment
Year 2035 : $1,815,975
Year 2036 : $1,808,850
Year 2037 : $994,800
Year 2038 : $832,300
Salary Average Commitment
Year 2035 : $1,795,925
Year 2036 : $1,795,925
Year 2037 : $991,750
Year 2038 : $829,250

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,395 - 48.49%
Level 2: 6000 - $100 - 3,014 - 50.23%
Level 3: 2500 - $45 - 2,294 - 91.78%
Level 4: 4500 - $40 - 2,621 - 58.24%
Luxury : 1500 - $150 - 1,485 - 99.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,848 - 92.42%
Farm Level 2: 1000 - $15 - 965 - 96.50%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %12,809 - 59.58%
Average Income per Game$1,849,740
Year to Date Revenue$20,347,135
Farm
Home Games Left33
Average Attendance - %2,813 - 93.78%
Average Income per Game$79,168
Year to Date Revenue$633,345

Expense

Pro Players Total Salaries$77,087,500
Farm Players Total Salaries$2,218,875
Coaches Total Salaries$6,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,297,659
Farm Year To Date Expenses$776,695
Pro Salary Cap To Date$18,553,012
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,492,186
Farm Estimated Season Revenue$2,612,548
Pro Remaining Season Days83
Pro Expenses Per Days$741,853
Pro Estimated Expenses$61,573,799
Farm Remaining Season Days91
Farm Expenses Per Days$25,991
Farm Estimated Expenses$2,365,181
Estimated Season Expenses$63,938,980
Season Salary Cap$72,487,500
Estimate Under Maximum Salary Cap of $96,353,065$23,865,565
Estimate Over Minimum Salary Cap of $61,700,000 $10,787,500
Current Bank Account$221,697,019
Projected Bank Account$215,862,773

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,850,000 (2)
Matthew Boldy $7,000,000 (4)
Neal Pionk (1 Way Contract) $5,850,000 (1)
Igor Shesterkin (1 Way Contract) $5,700,000 (2)
Jakob Chychrun (1 Way Contract) $5,600,000 (5)
Jakub Vrana (1 Way Contract) $5,250,000 (2)
Josh Manson (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (3)
Kirby Dach (1 Way Contract) $3,300,000 (4)
Lucas Raymond (1 Way Contract) $3,000,000 (2)
Dillon Dube (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $1,150,000
Ben Hutton (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $950,000
Conor Sheary (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Connor McMichael (1 Way Contract) $2,000,000 (2)
Dylan Samberg $1,500,000 (3)
Alex Nedeljkovic (1 Way Contract) $1,500,000 (2)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $250,000
Keegan Kolesar (1 Way Contract) $1,400,000 (2)
Nick Cousins (1 Way Contract) $1,100,000 (1)
Taylor Raddysh (1 Way Contract) $1,100,000 (1)
Curtis Lazar (1 Way Contract) $1,000,000 (1)
Nico Daws $1,000,000 (3)
Owen Power $925,000 (1)
William Eklund $925,000 (1)
Juraj Slafkovsky $925,000 (3)
Pavel Mintyukov $925,000 (3)
Total Pro Players27
Salary Commitment
Year 2035 : $77,087,500
Year 2036 : $63,887,500
Year 2037 : $33,087,500
Year 2038 : $19,900,000
Salary Average Commitment
Year 2035 : $30,180,833
Year 2036 : $23,555,833
Year 2037 : $15,237,083
Year 2038 : $2,750,000
Salary Cap with 1 Way Contract
Year 2035 : $72,487,500
Year 2036 : $60,437,500
Year 2037 : $31,937,500
Year 2038 : $19,900,000

Farm Players Salaries

Cal Petersen $500,000 (3)
Alex Barre-Boulet $130,000 (1)
Ville Heinola $120,000 (3)
Spencer Smallman $110,000 (1)
Michael DiPietro $110,000 (3)
Matthew Strome $110,000 (1)
Gianni Fairbrother $100,000 (5)
Erik Kallgren $100,000 (3)
Tyler Madden $97,500 (1)
Ozzy Wiesblatt $92,500 (1)
Jacob Peterson $92,500 (1)
Michael Brodzinski $90,750 (1)
Mason Primeau $90,000 (2)
Jonny Tychonick $88,125 (1)
Aatu Raty $88,125 (1)
Jacob Ingham (Out of Payroll) $84,700 (1)
Luke Prokop $83,750 (2)
Connor Corcoran $75,000 (2)
Santeri Hatakka $70,625 (1)
Blake Hillman $70,000 (1)
Nathan Noel $0 (0)
Josiah Slavin $0 (0)
Total Farm Players22
Salary Commitment
Year 2035 : $2,303,575
Year 2036 : $1,178,750
Year 2037 : $930,000
Year 2038 : $100,000
Salary Average Commitment
Year 2035 : $1,500,000
Year 2036 : $578,750
Year 2037 : $350,000
Year 2038 : $70,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,643 - 94.90%
Level 2: 6000 - $60 - 5,579 - 92.98%
Level 3: 2500 - $44 - 2,307 - 92.29%
Level 4: 4500 - $27 - 4,312 - 95.82%
Luxury : 1500 - $225 - 891 - 59.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.44%
Farm Level 2: 1000 - $15 - 979 - 97.93%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,733 - 91.78%
Average Income per Game$1,963,649
Year to Date Revenue$21,600,138
Farm
Home Games Left32
Average Attendance - %2,868 - 95.60%
Average Income per Game$80,797
Year to Date Revenue$727,175

Expense

Pro Players Total Salaries$83,534,107
Farm Players Total Salaries$1,723,177
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,568,576
Farm Year To Date Expenses$637,873
Pro Salary Cap To Date$22,278,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,909,467
Farm Estimated Season Revenue$2,585,511
Pro Remaining Season Days83
Pro Expenses Per Days$754,769
Pro Estimated Expenses$62,645,827
Farm Remaining Season Days91
Farm Expenses Per Days$22,693
Farm Estimated Expenses$2,065,063
Estimated Season Expenses$64,710,890
Season Salary Cap$83,534,107
Estimate Under Maximum Salary Cap of $96,353,065$12,818,958
Estimate Over Minimum Salary Cap of $61,700,000 $21,834,107
Current Bank Account$314,550,625
Projected Bank Account$311,334,713

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
Patrick Kane (1 Way Contract) $10,500,000 (2)
Mika Zibanejad (1 Way Contract) $8,500,000 (4)
Kris Letang (1 Way Contract) $8,000,000 (1)
Chris Kreider (1 Way Contract) $6,500,000 (1)
Christopher Tanev $4,500,000 (1)
Alex Iafallo (1 Way Contract) $4,000,000 (1)
Radko Gudas (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (3)
Antti Raanta (1 Way Contract) $3,600,000 (4)
Alexandar Georgiev (1 Way Contract) $3,400,000 (1)
Joel Armia (Out of Payroll) $3,400,000 (2)
Nicholas Paul $3,150,000 (5)
Kurtis MacDermid $3,000,000 (3)
Jesper Fast (1 Way Contract) $2,400,000 (2)
Mason Appleton (1 Way Contract) $2,160,000 (2)
Scott Perunovich (1 Way Contract) $925,000 (1)
Emil Bemstrom (1 Way Contract) $925,000 (2)
Shane Pinto (1 Way Contract) $925,000 (2)
Tristan Luneau $881,250 (2)
Dakota Joshua $825,000 (1)
Total Pro Players21
Salary Commitment
Year 2035 : $86,934,107
Year 2036 : $58,784,107
Year 2037 : $21,950,000
Year 2038 : $15,250,000
Salary Average Commitment
Year 2035 : $40,956,250
Year 2036 : $29,156,250
Year 2037 : $14,375,000
Year 2038 : $7,675,000
Salary Cap with 1 Way Contract
Year 2035 : $86,934,107
Year 2036 : $58,784,107
Year 2037 : $21,950,000
Year 2038 : $15,250,000

Farm Players Salaries

Zack MacEwen $110,000 (1)
Chase Priskie $101,750 (1)
Ben Jones $93,170 (1)
Mathias Laferriere $93,170 (1)
Jiri Kulich $92,500 (2)
Gavin Brindley $88,125 (3)
David Goyette $88,125 (2)
Noel Hoefenmayer $87,313 (2)
Austin Lotz $84,700 (1)
Tyler Angle $84,700 (1)
Phillip Kemp $77,500 (2)
Ilya Solovyov $77,000 (1)
Cole Krygier $77,000 (1)
Matthew Maggio $75,000 (2)
Rory Kerins $70,625 (1)
Nikita Nesterenko $70,625 (1)
Connor McClennon $70,625 (2)
Emmitt Finnie $70,625 (3)
Remi Poirier $70,625 (1)
Alexis Gendron $70,000 (2)
Niko Huuhtanen $70,000 (3)
Filip Engaras $0 (0)
Logan Flodell $0 (0)
Total Farm Players23
Salary Commitment
Year 2035 : $1,723,177
Year 2036 : $789,812
Year 2037 : $228,750
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,515,625
Year 2036 : $743,750
Year 2037 : $228,750
Year 2038 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,664 - 95.20%
Level 2: 6000 - $60 - 5,832 - 97.20%
Level 3: 2500 - $44 - 2,335 - 93.38%
Level 4: 4500 - $27 - 4,225 - 93.89%
Luxury : 1500 - $225 - 913 - 60.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.53%
Farm Level 2: 1000 - $15 - 963 - 96.28%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,969 - 92.88%
Average Income per Game$1,994,511
Year to Date Revenue$21,939,619
Farm
Home Games Left32
Average Attendance - %2,873 - 95.78%
Average Income per Game$81,315
Year to Date Revenue$731,835

Expense

Pro Players Total Salaries$103,729,167
Farm Players Total Salaries$656,792
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,078,756
Farm Year To Date Expenses$630,316
Pro Salary Cap To Date$22,929,381
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,835,325
Farm Estimated Season Revenue$2,602,080
Pro Remaining Season Days83
Pro Expenses Per Days$961,868
Pro Estimated Expenses$79,835,044
Farm Remaining Season Days91
Farm Expenses Per Days$22,140
Farm Estimated Expenses$2,014,740
Estimated Season Expenses$81,849,784
Season Salary Cap$88,525,000
Estimate Under Maximum Salary Cap of $96,353,065$7,828,065
Estimate Over Minimum Salary Cap of $61,700,000 $26,825,000
Current Bank Account$267,764,849
Projected Bank Account$248,352,470

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (3)
Brock Nelson (1 Way Contract) $7,000,000 (3)
Jason Zucker (1 Way Contract) $6,500,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (4)
Jordan Binnington $6,000,000 (2)
Adam Larsson (1 Way Contract) $5,250,000 (2)
Charlie Coyle (1 Way Contract) $5,000,000 (3)
Blake Coleman (1 Way Contract) $4,050,000 (1)
J.J. Moser (1 Way Contract) $3,750,000 (4)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (1)
Brock McGinn (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Stefan Noesen (1 Way Contract) $2,600,000 (4)
Cody Glass (1 Way Contract) $2,500,000 (3)
Noel Acciari (1 Way Contract) $2,000,000 (2)
Jacob Bryson (1 Way Contract) $1,850,000 (3)
Rasmus Kupari (1 Way Contract) $1,850,000 (2)
-1 Way Contract Salary Cap : $700,000
Matthew Nieto (1 Way Contract) $1,775,000 (3)
Anthony Stolarz (1 Way Contract) $1,100,000 (2)
Nick Cicek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Andreas Johnsson (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Mike Reilly (1 Way Contract) $1,000,000 (1)
Milos Kelemen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Dylan Guenther $925,000 (2)
Arber Xhekaj (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $894,167 (1)
-1 Way Contract Salary Cap : $0
Michael Hutchinson (1 Way Contract) $865,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (3)
-1 Way Contract Salary Cap : $0
Kyle Clifford (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Sebastian Aho $825,000 (2)
Andreas Englund $815,000 (1)
Jonny Brodzinski (1 Way Contract) $810,000 (1)
Jacob Bernard-Docker (1 Way Contract) $805,000 (3)
-1 Way Contract Salary Cap : $0
Ryan Murray (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Craig Smith (1 Way Contract) $800,000 (3)
Jonas Johansson (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (1)
Gage Quinney (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players42
Salary Commitment
Year 2035 : $104,729,167
Year 2036 : $69,530,000
Year 2037 : $46,040,000
Year 2038 : $12,500,000
Salary Average Commitment
Year 2035 : $67,022,966
Year 2036 : $49,225,716
Year 2037 : $34,650,000
Year 2038 : $4,225,000
Salary Cap with 1 Way Contract
Year 2035 : $88,525,000
Year 2036 : $60,325,000
Year 2037 : $41,925,000
Year 2038 : $12,500,000

Farm Players Salaries

Jimmy Schuldt $93,500 (1)
Bobby Brink $88,125 (1)
Egor Sokolov $88,125 (1)
Vincent Iorio $88,125 (1)
Kaedan Korczak $78,917 (2)
Aaron Dell $75,000 (1)
Wyatte Wylie $75,000 (1)
Ronan Seeley $70,000 (2)
Total Farm Players8
Salary Commitment
Year 2035 : $656,792
Year 2036 : $148,917
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $619,375
Year 2036 : $140,000
Year 2037 : $0
Year 2038 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,809 - 97.26%
Level 2: 6000 - $57 - 5,700 - 95.00%
Level 3: 2500 - $42 - 2,379 - 95.16%
Level 4: 4500 - $25 - 4,219 - 93.76%
Luxury : 1500 - $133 - 1,470 - 97.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,984 - 99.18%
Farm Level 2: 1000 - $17 - 938 - 93.76%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,576 - 95.70%
Average Income per Game$1,984,281
Year to Date Revenue$21,827,096
Farm
Home Games Left32
Average Attendance - %2,921 - 97.37%
Average Income per Game$59,577
Year to Date Revenue$536,190

Expense

Pro Players Total Salaries$79,931,250
Farm Players Total Salaries$1,653,997
Coaches Total Salaries$6,575,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,210,998
Farm Year To Date Expenses$495,681
Pro Salary Cap To Date$20,061,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,528,444
Farm Estimated Season Revenue$1,906,453
Pro Remaining Season Days83
Pro Expenses Per Days$767,243
Pro Estimated Expenses$63,681,169
Farm Remaining Season Days91
Farm Expenses Per Days$18,575
Farm Estimated Expenses$1,690,325
Estimated Season Expenses$65,371,494
Season Salary Cap$77,631,248
Estimate Under Maximum Salary Cap of $96,353,065$18,721,817
Estimate Over Minimum Salary Cap of $61,700,000 $15,931,248
Current Bank Account$123,737,706
Projected Bank Account$119,801,109

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (5)
Ivan Provorov (1 Way Contract) $7,000,000 (3)
Nick Schmaltz (1 Way Contract) $5,850,000 (5)
Matt Murray (1 Way Contract) $5,750,000 (3)
-1 Way Contract Salary Cap : $4,600,000
Josh Anderson (1 Way Contract) $5,500,000 (2)
Ivan Barbashev (1 Way Contract) $5,000,000 (5)
Victor Olofsson (1 Way Contract) $4,750,000 (1)
Alexander Wennberg (1 Way Contract) $4,500,000 (1)
Filip Hronek (1 Way Contract) $4,400,000 (2)
Brett Pesce (1 Way Contract) $4,100,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (4)
Joe Pavelski (1 Way Contract) $3,500,000 (2)
Jesse Puljujarvi (1 Way Contract) $3,000,000 (1)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
Jake Middleton $2,450,000 (2)
Tyson Jost (1 Way Contract) $2,000,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Sam Lafferty (1 Way Contract) $1,150,000 (2)
Rem Pitlick $1,100,000 (2)
Michael Pezzetta $1,100,000 (1)
Alexander Nylander $1,000,000 (1)
Christian Kyrou $881,250 (3)
Lias Andersson $750,000 (1)
Jaroslav Halak $700,000 (3)
Jamie Drysdale $0 (0)
Total Pro Players25
Salary Commitment
Year 2035 : $79,931,250
Year 2036 : $62,031,250
Year 2037 : $37,831,250
Year 2038 : $22,000,000
Salary Average Commitment
Year 2035 : $33,100,000
Year 2036 : $28,012,500
Year 2037 : $14,731,250
Year 2038 : $6,231,250
Salary Cap with 1 Way Contract
Year 2035 : $77,631,250
Year 2036 : $59,731,250
Year 2037 : $35,531,250
Year 2038 : $22,000,000

Farm Players Salaries

Adam Scheel $110,000 (3)
Victor Soderstrom $100,000 (1)
Jimmy Huntington $98,010 (1)
Serron Noel $96,938 (1)
Shakir Mukhamadulin $92,500 (1)
Jack Drury $92,500 (2)
Kent Johnson $92,500 (1)
Brendan Perlini $90,700 (1)
Cross Hanas $88,125 (1)
Jakub Skarek $85,000 (1)
Nick Wolff $84,700 (1)
Jalen Smereck $84,700 (1)
Isaac Ratcliffe $81,400 (1)
Ethan Cardwell $79,375 (3)
Kalle Vaisanen $79,375 (3)
Parker Kelly $76,300 (1)
Nick DeSimone $76,250 (1)
Cole Fraser $75,000 (1)
Josh Davies $70,625 (3)
Total Farm Players19
Salary Commitment
Year 2035 : $1,653,998
Year 2036 : $431,875
Year 2037 : $339,375
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,465,625
Year 2036 : $400,000
Year 2037 : $311,875
Year 2038 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,354 - 62.21%
Level 2: 6000 - $80 - 3,826 - 63.77%
Level 3: 2500 - $55 - 1,588 - 63.51%
Level 4: 4500 - $35 - 3,005 - 66.77%
Luxury : 1500 - $200 - 1,015 - 67.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.99%
Farm Level 2: 1000 - $15 - 980 - 98.03%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13,788 - 64.13%
Average Income per Game$1,823,961
Year to Date Revenue$20,063,572
Farm
Home Games Left32
Average Attendance - %2,880 - 96.00%
Average Income per Game$81,197
Year to Date Revenue$730,775

Expense

Pro Players Total Salaries$103,696,666
Farm Players Total Salaries$938,666
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,119,343
Farm Year To Date Expenses$686,706
Pro Salary Cap To Date$22,384,483
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,718,833
Farm Estimated Season Revenue$2,598,311
Pro Remaining Season Days83
Pro Expenses Per Days$952,649
Pro Estimated Expenses$79,069,867
Farm Remaining Season Days91
Farm Expenses Per Days$24,489
Farm Estimated Expenses$2,228,499
Estimated Season Expenses$81,298,366
Season Salary Cap$92,825,000
Estimate Under Maximum Salary Cap of $96,353,065$3,528,065
Estimate Over Minimum Salary Cap of $61,700,000 $31,125,000
Current Bank Account$155,101,293
Projected Bank Account$131,120,071

Pro Players Salaries

Steven Stamkos (1 Way Contract) $9,000,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (3)
J.T Miller $8,000,000 (4)
Evander Kane (1 Way Contract) $7,000,000 (1)
Torey Krug (1 Way Contract) $6,500,000 (5)
Mats Zuccarello (1 Way Contract) $6,000,000 (1)
Taylor Hall (1 Way Contract) $6,000,000 (2)
Bryan Rust (1 Way Contract) $5,125,000 (1)
Jonathan Marchessault (1 Way Contract) $5,000,000 (1)
Semyon Varlamov (1 Way Contract) $4,250,000 (2)
Devon Toews (1 Way Contract) $4,100,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (3)
Stuart Skinner (1 Way Contract) $2,600,000 (4)
Rocco Grimaldi (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $950,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Alex Chiasson (1 Way Contract) $1,250,000 (2)
Jonathan Quick (1 Way Contract) $1,250,000 (4)
Darren Raddysh (1 Way Contract) $975,000 (5)
Arvid Soderblom (1 Way Contract) $962,500 (3)
-1 Way Contract Salary Cap : $0
Kiefer Sherwood (1 Way Contract) $925,000 (1)
Santtu Kinnunen (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Sean Day (1 Way Contract) $875,000 (3)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $813,333 (1)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (3)
Dominic Toninato (1 Way Contract) $800,000 (3)
Matthew Peca (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Jasper Weatherby (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Eetu Makiniemi (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Ian Mitchell (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $775,000 (1)
William Lockwood $775,000 (2)
Austin Poganski (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jordan Gross (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Boris Katchouk (1 Way Contract) $758,333 (1)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
A.J. Greer $700,000 (1)
Total Pro Players38
Salary Commitment
Year 2035 : $103,696,666
Year 2036 : $69,400,000
Year 2037 : $43,712,500
Year 2038 : $28,325,000
Salary Average Commitment
Year 2035 : $52,543,750
Year 2036 : $43,181,250
Year 2037 : $24,212,500
Year 2038 : $15,150,000
Salary Cap with 1 Way Contract
Year 2035 : $92,825,000
Year 2036 : $63,200,000
Year 2037 : $39,925,000
Year 2038 : $27,175,000

Farm Players Salaries

Mason Millman $81,833 (1)
Damien Giroux $81,833 (1)
Hunter Skinner $79,375 (1)
Brad Morrison $79,375 (1)
Ryan Bednard $77,500 (1)
Tye Felhaber $77,500 (1)
Jordy Bellerive $77,500 (1)
John Leonard $77,500 (1)
Cavan Fitzgerald $77,500 (2)
Matt Filipe $77,500 (1)
Arnaud Durandeau $76,250 (2)
Ryan Francis $75,000 (1)
Total Farm Players12
Salary Commitment
Year 2035 : $938,666
Year 2036 : $153,750
Year 2037 : $0
Year 2038 : $0
Salary Average Commitment
Year 2035 : $877,583
Year 2036 : $148,125
Year 2037 : $0
Year 2038 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,168 - 73.83%
Level 2: 6000 - $74 - 3,872 - 64.53%
Level 3: 2500 - $60 - 1,502 - 60.07%
Level 4: 4500 - $35 - 3,116 - 69.24%
Luxury : 1500 - $170 - 1,430 - 95.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.87%
Farm Level 2: 1000 - $15 - 975 - 97.51%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,087 - 70.17%
Average Income per Game$1,906,411
Year to Date Revenue$20,970,518
Farm
Home Games Left32
Average Attendance - %2,872 - 95.75%
Average Income per Game$81,033
Year to Date Revenue$729,300

Expense

Pro Players Total Salaries$94,115,700
Farm Players Total Salaries$1,604,975
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,119,248
Farm Year To Date Expenses$629,532
Pro Salary Cap To Date$24,021,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,192,322
Farm Estimated Season Revenue$2,593,067
Pro Remaining Season Days83
Pro Expenses Per Days$893,890
Pro Estimated Expenses$74,192,870
Farm Remaining Season Days91
Farm Expenses Per Days$21,708
Farm Estimated Expenses$1,975,428
Estimated Season Expenses$76,168,298
Season Salary Cap$92,015,696
Estimate Under Maximum Salary Cap of $96,353,065$4,337,369
Estimate Over Minimum Salary Cap of $61,700,000 $30,315,696
Current Bank Account$153,054,424
Projected Bank Account$136,671,515

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Timo Meier (1 Way Contract) $8,800,000 (5)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,800,000 (2)
Joel Eriksson Ek $5,250,000 (2)
Rickard Rakell (1 Way Contract) $5,000,000 (1)
Zach Hyman $5,000,000 (2)
Vladimir Tarasenko (1 Way Contract) $5,000,000 (2)
Noah Hanifin (1 Way Contract) $4,950,000 (2)
Adin Hill (1 Way Contract) $4,900,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Mattias Samuelsson (1 Way Contract) $4,285,700 (5)
-1 Way Contract Salary Cap : $3,135,700
Jake McCabe (1 Way Contract) $4,000,000 (1)
Alexandre Carrier (1 Way Contract) $3,900,000 (2)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Tyler Johnson (1 Way Contract) $2,400,000 (2)
Michael McLeod (1 Way Contract) $1,400,000 (2)
Urho Vaakanainen (Out of Payroll) $1,000,000 (2)
Cam Talbot (1 Way Contract) $1,000,000 (2)
Oliver Wahlstrom (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Luke Glendening (1 Way Contract) $930,000 (2)
Trevor Lewis (1 Way Contract) $930,000 (3)
William Carrier (1 Way Contract) $845,000 (4)
Erik Gustafsson (1 Way Contract) $825,000 (1)
Total Pro Players24
Salary Commitment
Year 2035 : $95,115,700
Year 2036 : $68,390,700
Year 2037 : $14,860,700
Year 2038 : $13,930,700
Salary Average Commitment
Year 2035 : $24,392,500
Year 2036 : $19,198,750
Year 2037 : $3,581,250
Year 2038 : $2,651,250
Salary Cap with 1 Way Contract
Year 2035 : $93,015,696
Year 2036 : $67,240,700
Year 2037 : $13,710,700
Year 2038 : $12,780,700

Farm Players Salaries

Alexey Toropchenko $125,000 (3)
Arshdeep Bains $100,000 (1)
Anthony Richard $100,000 (1)
Kyle Keyser $100,000 (2)
Jakub Lauko $93,400 (1)
Matty Beniers $92,500 (1)
Alec Regula $92,500 (2)
Ryan Suzuki $92,500 (2)
Connor Zary $92,500 (2)
Cole Schwindt $92,200 (1)
Joshua Jacobs $90,750 (1)
Jean-Luc Foudy $83,750 (2)
William Villeneuve $79,375 (2)
Adam Raska $78,000 (2)
Olivier Galipeau $76,250 (1)
Isaak Phillips $75,000 (1)
Xavier Simoneau $70,625 (1)
Arturs Silovs $70,625 (2)
Total Farm Players18
Salary Commitment
Year 2035 : $1,604,975
Year 2036 : $814,250
Year 2037 : $125,000
Year 2038 : $0
Salary Average Commitment
Year 2035 : $1,405,834
Year 2036 : $701,667
Year 2037 : $70,000
Year 2038 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,728 - 96.11%
Level 2: 6000 - $50 - 5,878 - 97.96%
Level 3: 2500 - $30 - 2,482 - 99.30%
Level 4: 4500 - $20 - 4,439 - 98.64%
Luxury : 1500 - $150 - 1,428 - 95.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,981 - 99.07%
Farm Level 2: 1000 - $10 - 998 - 99.78%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,955 - 97.46%
Average Income per Game$1,882,371
Year to Date Revenue$22,588,448
Farm
Home Games Left32
Average Attendance - %2,979 - 99.31%
Average Income per Game$59,514
Year to Date Revenue$535,625

Expense

Pro Players Total Salaries$75,511,250
Farm Players Total Salaries$1,532,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,337,324
Farm Year To Date Expenses$735,088
Pro Salary Cap To Date$20,107,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,588,749
Farm Estimated Season Revenue$1,904,444
Pro Remaining Season Days83
Pro Expenses Per Days$727,779
Pro Estimated Expenses$60,405,657
Farm Remaining Season Days91
Farm Expenses Per Days$25,267
Farm Estimated Expenses$2,299,297
Estimated Season Expenses$62,704,954
Season Salary Cap$72,886,248
Estimate Under Maximum Salary Cap of $96,353,065$23,466,817
Estimate Over Minimum Salary Cap of $61,700,000 $11,186,248
Current Bank Account$140,861,786
Projected Bank Account$134,650,025

Pro Players Salaries

Brayden Schenn (1 Way Contract) $8,000,000 (2)
Tyler Bertuzzi (1 Way Contract) $5,500,000 (2)
Erik Johnson (1 Way Contract) $4,350,000 (1)
John Klingberg (1 Way Contract) $4,125,000 (1)
Ivan Fedotov (1 Way Contract) $4,000,000 (3)
Sean Kuraly (1 Way Contract) $4,000,000 (3)
Ryan Johansen (1 Way Contract) $4,000,000 (2)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (1)
Mike Hoffman (1 Way Contract) $3,700,000 (2)
Brandon Tanev (1 Way Contract) $3,500,000 (1)
Kaapo Kahkonen (1 Way Contract) $3,000,000 (3)
Dante Fabbro (1 Way Contract) $3,000,000 (2)
Anton Forsberg (1 Way Contract) $2,900,000 (2)
Justin Holl (1 Way Contract) $2,800,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (4)
Kyle Okposo (1 Way Contract) $2,500,000 (1)
Jiri Smejkal (1 Way Contract) $2,200,000 (3)
Yakov Trenin (1 Way Contract) $1,700,000 (1)
Ryan Hartman (1 Way Contract) $1,700,000 (1)
Connor Carrick (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $250,000
Ty Emberson $921,250 (1)
Sam Gagner (1 Way Contract) $900,000 (2)
Ronnie Attard $850,000 (1)
Kevin Rooney (1 Way Contract) $850,000 (3)
Artem Anisimov $800,000 (1)
William Lagesson (1 Way Contract) $775,000 (4)
Ryan Shea (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Beck Warm (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2035 : $75,511,250
Year 2036 : $51,165,000
Year 2037 : $19,665,000
Year 2038 : $4,215,000
Salary Average Commitment
Year 2035 : $43,617,858
Year 2036 : $32,768,750
Year 2037 : $15,387,500
Year 2038 : $2,287,500
Salary Cap with 1 Way Contract
Year 2035 : $72,886,248
Year 2036 : $48,540,000
Year 2037 : $17,740,000
Year 2038 : $3,440,000

Farm Players Salaries

Tristan Bertucci $88,125 (3)
Lukas Dragicevic $88,125 (3)
Sawyer Mynio $83,750 (3)
Eemil Viro $83,750 (2)
Alex Beaucage $83,750 (2)
Steven Fogarty $80,000 (2)
Cam Dineen $77,500 (2)
Rhett Gardner $77,500 (4)
Kale Howarth $77,000 (1)
Chase De Leo $76,250 (1)
Mackenzie MacEachern $75,000 (1)
Marcel Marcel $75,000 (3)
Will Butcher $75,000 (1)
Jeremy Hanzel $70,625 (3)
Matthew Rempe $70,625 (2)
Tyson Kozak $70,000 (2)
Ethan Keppen $70,000 (2)
Mitchell Vande Sompel $70,000 (2)
Jordan Sambrook $70,000 (2)
Blade Jenkins $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2035 : $1,532,000
Year 2036 : $1,228,750
Year 2037 : $483,125
Year 2038 : $77,500
Salary Average Commitment
Year 2035 : $1,510,625
Year 2036 : $1,216,875
Year 2037 : $480,000
Year 2038 : $79,375

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,353,065
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 $232,490,812 $93,345,000 $3,008,065 $31,645,000 $2,165,458 $7,834,542 222648
Arizona Coyotes $188,590,345 $84,762,088 $11,590,977 $23,062,088 $862,500 $9,137,500 391150
Boston Bruins $298,103,197 $91,507,500 $4,845,565 $29,807,500 $2,289,750 $7,710,250 242347
Buffalo Sabres $146,694,388 $92,709,000 $3,644,065 $31,009,000 $840,500 $9,159,500 381149
Calgary Flames $209,136,389 $87,810,026 $8,543,039 $26,110,026 $1,356,908 $8,643,092 281947
Carolina Hurricanes $265,276,262 $73,222,500 $23,130,565 $11,522,500 $1,992,900 $8,007,100 262450
Chicago Blackhawks $196,986,150 $75,437,000 $20,916,065 $13,737,000 $1,559,675 $8,440,325 291847
Colorado Avalanche $261,186,509 $93,538,333 $2,814,732 $31,838,333 $1,415,208 $8,584,792 211637
Columbus Blue Jackets $190,927,558 $91,882,500 $4,470,565 $30,182,500 $1,858,750 $8,141,250 232346
Dallas Stars $142,365,282 $85,241,806 $11,111,259 $23,541,806 $1,506,375 $8,493,625 272047
Detroit Red Wings $174,701,625 $78,987,504 $17,365,561 $17,287,504 $1,210,750 $8,789,250 291544
Edmonton Oilers $279,355,306 $91,867,688 $4,485,377 $30,167,688 $1,623,745 $8,376,255 252247
Florida Panthers $212,619,287 $85,713,063 $10,640,002 $24,013,063 $849,368 $9,150,632 291140
Los Angeles Kings $184,604,371 $90,858,334 $5,494,731 $29,158,334 $1,626,150 $8,373,850 282048
Minnesota Wild $160,956,844 $82,223,504 $14,129,561 $20,523,504 $1,765,438 $8,234,562 282149
Montreal Canadiens $220,008,109 $78,267,060 $18,086,005 $16,567,060 $1,646,325 $8,353,675 231942
Nashville Predators $268,847,937 $62,512,500 $33,840,565 $812,500 $1,708,208 $8,291,792 291948
New Jersey Devils $264,166,278 $70,150,000 $26,203,065 $8,450,000 $1,071,333 $8,928,667 351449
New York Islanders $196,916,983 $82,766,664 $13,586,401 $21,066,664 $1,760,825 $8,239,175 232144
New York Rangers $289,161,892 $81,666,672 $14,686,393 $19,966,672 $1,230,083 $8,769,917 321648
Ottawa Senators $241,941,880 $66,454,375 $29,898,690 $4,754,375 $1,561,025 $8,438,975 261945
Philadelphia Flyers $157,202,850 $85,617,496 $10,735,569 $23,917,496 $1,572,250 $8,427,750 312051
Pittsburgh Penguins $284,709,268 $86,701,248 $9,651,817 $25,001,248 $1,815,975 $8,184,025 282250
San Jose Sharks $221,697,019 $72,487,500 $23,865,565 $10,787,500 $2,218,875 $7,781,125 272249
St. Louis Blues $314,550,625 $83,534,107 $12,818,958 $21,834,107 $1,723,177 $8,276,823 212344
Tampa Bay Lightning $267,764,849 $88,525,000 $7,828,065 $26,825,000 $656,792 $9,343,208 42850
Toronto Maple Leafs $123,737,706 $77,631,248 $18,721,817 $15,931,248 $1,653,997 $8,346,003 251944
Vancouver Canucks $155,101,293 $92,825,000 $3,528,065 $31,125,000 $938,666 $9,061,334 381250
Washington Capitals $153,054,424 $92,015,696 $4,337,369 $30,315,696 $1,604,975 $8,395,025 241842
Winnipeg Jets $140,861,786 $72,886,248 $23,466,817 $11,186,248 $1,532,000 $8,468,000 282048