Team FinanceLast Update - March 21, 2026 at 19:54
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 - 5,350 - 76.43%
Level 2: 6000 - $60 - 5,807 - 96.78%
Level 3: 2500 - $35 - 2,445 - 97.79%
Level 4: 4500 - $25 - 4,321 - 96.03%
Luxury : 1500 - $200 - 1,042 - 69.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.85%
Farm Level 2: 1000 - $15 - 959 - 95.88%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,965 - 88.21%
Average Income per Game$1,915,332
Year to Date Revenue$67,036,612
Farm
Home Games Left7
Average Attendance - %2,836 - 94.53%
Average Income per Game$80,078
Year to Date Revenue$2,722,650

Expense

Pro Players Total Salaries$87,840,175
Farm Players Total Salaries$1,545,425
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,479,335
Farm Year To Date Expenses$2,073,118
Pro Salary Cap To Date$71,448,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,491,991
Farm Estimated Season Revenue$560,546
Pro Remaining Season Days21
Pro Expenses Per Days$806,609
Pro Estimated Expenses$16,938,789
Farm Remaining Season Days23
Farm Expenses Per Days$22,328
Farm Estimated Expenses$513,544
Estimated Season Expenses$17,452,333
Season Salary Cap$87,840,175
Estimate Under Maximum Salary Cap of $121,330,574$33,490,399
Estimate Over Minimum Salary Cap of $61,700,000 $26,140,175
Current Bank Account$232,639,513
Projected Bank Account$227,239,717

Pro Players Salaries

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

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (1)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters $79,375 (1)
Isaiah George $79,375 (3)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Gabriel Szturc $70,000 (1)
Zac Funk (Out of Payroll) $70,000 (1)
Aku Raty $0 (0)
Total Farm Players20
Salary Commitment
Year 2037 : $1,615,425
Year 2038 : $763,300
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,514,166
Year 2038 : $729,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,680 - 95.42%
Level 2: 6000 - $65 - 4,774 - 79.56%
Level 3: 2500 - $50 - 1,811 - 72.42%
Level 4: 4500 - $30 - 4,197 - 93.27%
Luxury : 1500 - $175 - 1,154 - 76.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,964 - 98.18%
Farm Level 2: 1000 - $15 - 961 - 96.07%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,615 - 86.58%
Average Income per Game$1,981,430
Year to Date Revenue$69,350,037
Farm
Home Games Left8
Average Attendance - %2,924 - 97.48%
Average Income per Game$63,500
Year to Date Revenue$2,095,510

Expense

Pro Players Total Salaries$102,059,584
Farm Players Total Salaries$1,461,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,095,279
Farm Year To Date Expenses$4,028,632
Pro Salary Cap To Date$84,001,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,888,578
Farm Estimated Season Revenue$508,002
Pro Remaining Season Days21
Pro Expenses Per Days$964,818
Pro Estimated Expenses$20,261,178
Farm Remaining Season Days23
Farm Expenses Per Days$43,525
Farm Estimated Expenses$1,001,075
Estimated Season Expenses$21,262,253
Season Salary Cap$97,012,088
Estimate Under Maximum Salary Cap of $121,330,574$24,318,486
Estimate Over Minimum Salary Cap of $61,700,000 $35,312,088
Current Bank Account$144,578,805
Projected Bank Account$135,713,132

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
Seth Jones (Out of Payroll) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (6)
Joshua Norris (1 Way Contract) $7,950,000 (2)
Ryan McDonagh (1 Way Contract) $7,200,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (1)
Chandler Stephenson (1 Way Contract) $6,250,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (2)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
William Borgen (1 Way Contract) $4,100,000 (5)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Kevin Bahl (1 Way Contract) $1,050,000 (6)
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Sam Melinski (1 Way Contract) $925,000 (6)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (2)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (6)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Tanner Laczynski (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Maxim Shabanov (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2037 : $111,559,584
Year 2038 : $119,381,250
Year 2039 : $74,281,250
Year 2040 : $70,737,500
Salary Average Commitment
Year 2037 : $56,277,083
Year 2038 : $48,477,083
Year 2039 : $26,443,750
Year 2040 : $23,825,000
Salary Cap with 1 Way Contract
Year 2037 : $106,512,088
Year 2038 : $98,712,088
Year 2039 : $57,412,084
Year 2040 : $54,768,334

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (2)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (2)
William Lockwood $77,500 (1)
Brandon Scanlin $77,500 (2)
Simon Johansson $75,000 (1)
Maxim Barbashev $75,000 (2)
Matt Luff $75,000 (2)
Maksymilian Szuber $70,625 (2)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (3)
Anri Ravinskis $70,000 (2)
Gunnarwolfe Fontaine $70,000 (2)
Carter Gylander $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,461,875
Year 2038 : $1,140,292
Year 2039 : $266,250
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,466,250
Year 2038 : $1,080,000
Year 2039 : $255,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,587 - 51.24%
Level 2: 6000 - $110 - 2,822 - 47.04%
Level 3: 2500 - $100 - 1,002 - 40.06%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,032 - 68.82%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,127 - 56.37%
Farm Level 2: 1000 - $30 - 460 - 46.02%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %10,243 - 47.64%
Average Income per Game$1,962,389
Year to Date Revenue$68,683,604
Farm
Home Games Left7
Average Attendance - %1,588 - 52.92%
Average Income per Game$70,173
Year to Date Revenue$2,385,880

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,867,500
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,512,580
Farm Year To Date Expenses$2,260,476
Pro Salary Cap To Date$76,814,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,774,332
Farm Estimated Season Revenue$491,211
Pro Remaining Season Days21
Pro Expenses Per Days$898,176
Pro Estimated Expenses$18,861,696
Farm Remaining Season Days23
Farm Expenses Per Days$25,154
Farm Estimated Expenses$578,542
Estimated Season Expenses$19,440,238
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $121,330,574$26,534,910
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$326,224,040
Projected Bank Account$319,049,345

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,903,000 (6)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson (1 Way Contract) $925,000 (3)
Brock McGinn $800,000 (4)
Mattias Janmark $800,000 (4)
Austin Watson (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Athanasiou $800,000 (4)
Colin Blackwell (1 Way Contract) $775,000 (2)
Jonathan Kovacevic (1 Way Contract) $767,667 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $96,595,667
Year 2038 : $91,256,947
Year 2039 : $80,664,280
Year 2040 : $67,339,280
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $36,343,000
Year 2039 : $32,330,500
Year 2040 : $27,518,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $94,795,667
Year 2039 : $84,203,000
Year 2040 : $71,853,000

Farm Players Salaries

Calle Rosen $200,000 (3)
Ashton Sautner $200,000 (3)
Garret Sparks $150,000 (3)
Malcolm Subban $150,000 (3)
Georgii Merkulov $92,500 (2)
Vitaly Kravtsov $92,500 (3)
Sebastian Aho $90,750 (2)
Mason Jobst $90,000 (3)
Justin Dowling $90,000 (3)
Ryder Rolston (Out of Payroll) $89,500 (4)
Leo Loof $86,750 (4)
Nolan Kneen $85,000 (1)
Jack Becker $80,000 (2)
Sam Lafferty $80,000 (4)
A.J. White $80,000 (4)
Christopher Brown $80,000 (4)
Jake Wahlin $80,000 (1)
Clayton Phillips $70,000 (1)
Cooper Walker $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,957,000
Year 2038 : $1,707,000
Year 2039 : $1,373,750
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,642,500
Year 2039 : $1,335,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,682 - 95.45%
Level 2: 6000 - $55 - 5,719 - 95.32%
Level 3: 2500 - $36 - 2,448 - 97.93%
Level 4: 4500 - $21 - 4,433 - 98.52%
Luxury : 1500 - $150 - 1,447 - 96.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.69%
Farm Level 2: 1000 - $15 - 967 - 96.73%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,729 - 96.42%
Average Income per Game$1,958,092
Year to Date Revenue$68,533,206
Farm
Home Games Left7
Average Attendance - %2,881 - 96.04%
Average Income per Game$81,493
Year to Date Revenue$2,770,750

Expense

Pro Players Total Salaries$104,994,524
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,725,132
Farm Year To Date Expenses$4,130,987
Pro Salary Cap To Date$77,425,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,748,550
Farm Estimated Season Revenue$570,449
Pro Remaining Season Days21
Pro Expenses Per Days$991,023
Pro Estimated Expenses$20,811,483
Farm Remaining Season Days23
Farm Expenses Per Days$45,263
Farm Estimated Expenses$1,041,049
Estimated Season Expenses$21,852,532
Season Salary Cap$95,827,856
Estimate Under Maximum Salary Cap of $121,330,574$25,502,718
Estimate Over Minimum Salary Cap of $61,700,000 $34,127,856
Current Bank Account$83,293,081
Projected Bank Account$73,759,548

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (6)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Travis Sanheim $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Maxim Tsyplakov (1 Way Contract) $950,000 (4)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Logan Thompson (1 Way Contract) $950,000 (6)
Tomas Suchanek (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (4)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (4)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (3)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $770,000 (6)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $104,994,524
Year 2038 : $88,800,357
Year 2039 : $65,887,857
Year 2040 : $54,970,000
Salary Average Commitment
Year 2037 : $51,212,392
Year 2038 : $37,523,106
Year 2039 : $26,679,356
Year 2040 : $23,129,356
Salary Cap with 1 Way Contract
Year 2037 : $95,827,856
Year 2038 : $70,517,856
Year 2039 : $51,417,856
Year 2040 : $42,450,000

Farm Players Salaries

Fraser Minten $88,125 (3)
Dylan Peterson $86,750 (3)
Jackson Kunz $79,375 (2)
Logan Neaton $77,500 (2)
Gavin Hain $77,500 (1)
Cole McWard $77,500 (3)
Ethen Frank $77,500 (2)
Scott Reedy $77,500 (2)
Matt Kiersted $77,500 (4)
Reilly Walsh $77,500 (1)
Alex Young $77,000 (1)
Parker Bell $75,000 (3)
Jack Beck $70,625 (2)
Matias Rajaniemi $70,625 (2)
Kyle Jackson $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,160,000
Year 2038 : $952,375
Year 2039 : $404,875
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,139,250
Year 2038 : $915,500
Year 2039 : $404,875
Year 2040 : $70,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,829 - 97.55%
Level 2: 6000 - $55 - 5,897 - 98.29%
Level 3: 2500 - $35 - 2,486 - 99.44%
Level 4: 4500 - $20 - 4,475 - 99.44%
Luxury : 1500 - $130 - 1,491 - 99.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,405 - 70.23%
Farm Level 2: 1000 - $20 - 679 - 67.86%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %21,178 - 98.50%
Average Income per Game$1,849,160
Year to Date Revenue$64,720,610
Farm
Home Games Left7
Average Attendance - %2,083 - 69.44%
Average Income per Game$69,756
Year to Date Revenue$2,371,700

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,476,792
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,794,438
Farm Year To Date Expenses$1,556,590
Pro Salary Cap To Date$76,888,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,094,962
Farm Estimated Season Revenue$488,291
Pro Remaining Season Days21
Pro Expenses Per Days$920,818
Pro Estimated Expenses$19,337,178
Farm Remaining Season Days23
Farm Expenses Per Days$17,340
Farm Estimated Expenses$398,820
Estimated Season Expenses$19,735,998
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $121,330,574$26,698,926
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$161,171,313
Projected Bank Account$153,018,568

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
Adam Fox (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (3)
Connor Hellebuyck (1 Way Contract) $8,500,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (4)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (5)
Kirill Marchenko (1 Way Contract) $3,850,000 (4)
Nicholas Paul $3,150,000 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (4)
Alexandre Texier (1 Way Contract) $1,525,000 (2)
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Philipp Kurashev $1,000,000 (1)
Noah Cates $1,000,000 (1)
Mavrik Bourque (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (6)
Nicholas Robertson (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (3)
Calen Addison (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2037 : $97,131,650
Year 2038 : $86,487,500
Year 2039 : $65,725,000
Year 2040 : $44,600,000
Salary Average Commitment
Year 2037 : $24,547,084
Year 2038 : $18,281,667
Year 2039 : $14,225,000
Year 2040 : $8,606,250
Salary Cap with 1 Way Contract
Year 2037 : $94,631,648
Year 2038 : $79,237,504
Year 2039 : $58,900,000
Year 2040 : $37,775,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (2)
Cooper Black $95,000 (1)
Devon Levi $92,500 (1)
Domenick Fensore $92,500 (1)
Collin Graf $92,500 (2)
Lian Bichsel $92,500 (2)
Shane Wright $88,667 (4)
Matthew Robertson $88,125 (1)
Olen Zellweger $88,125 (2)
Marat Khusnutdinov $88,125 (2)
Jacob Quillan $87,500 (2)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (4)
Felix Sandstrom $77,500 (1)
Arseny Gritsyuk $75,000 (1)
Ivan Ivan $70,000 (1)
Zakhar Bardakov $70,000 (1)
Nils Lundkvist $0 (0)
Total Farm Players18
Salary Commitment
Year 2037 : $1,476,792
Year 2038 : $781,917
Year 2039 : $169,000
Year 2040 : $169,000
Salary Average Commitment
Year 2037 : $1,254,417
Year 2038 : $689,417
Year 2039 : $162,500
Year 2040 : $162,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,699 - 95.70%
Level 2: 6000 - $60 - 5,679 - 94.65%
Level 3: 2500 - $42 - 2,373 - 94.93%
Level 4: 4500 - $23 - 4,342 - 96.48%
Luxury : 1500 - $146 - 1,448 - 96.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,929 - 96.45%
Farm Level 2: 1000 - $17 - 932 - 93.16%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20,541 - 95.54%
Average Income per Game$1,928,555
Year to Date Revenue$65,570,872
Farm
Home Games Left7
Average Attendance - %2,861 - 95.35%
Average Income per Game$71,778
Year to Date Revenue$2,440,440

Expense

Pro Players Total Salaries$74,991,249
Farm Players Total Salaries$2,835,132
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,587,575
Farm Year To Date Expenses$2,595,915
Pro Salary Cap To Date$57,309,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,499,885
Farm Estimated Season Revenue$502,444
Pro Remaining Season Days21
Pro Expenses Per Days$714,208
Pro Estimated Expenses$14,998,368
Farm Remaining Season Days23
Farm Expenses Per Days$33,642
Farm Estimated Expenses$773,766
Estimated Season Expenses$15,772,134
Season Salary Cap$74,991,249
Estimate Under Maximum Salary Cap of $121,330,574$46,339,325
Estimate Over Minimum Salary Cap of $61,700,000 $13,291,249
Current Bank Account$258,847,519
Projected Bank Account$257,077,714

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (5)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (6)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (Out of Payroll) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (6)
Cal Foote $925,000 (1)
Macklin Celebrini $925,000 (2)
Brad Lambert $925,000 (5)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $79,991,249
Year 2038 : $80,924,999
Year 2039 : $79,999,999
Year 2040 : $34,749,999
Salary Average Commitment
Year 2037 : $44,937,499
Year 2038 : $42,606,249
Year 2039 : $41,681,249
Year 2040 : $8,406,249
Salary Cap with 1 Way Contract
Year 2037 : $79,991,249
Year 2038 : $75,299,999
Year 2039 : $74,374,999
Year 2040 : $29,124,999

Farm Players Salaries

Michael Carcone $800,000 (2)
Jonas Rondbjerg $100,000 (3)
Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Reid Schaefer $92,500 (5)
Zach Benson $92,500 (3)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev (Out of Payroll) $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (2)
Michal Stinil $85,250 (2)
Jayden Grubbe $83,750 (3)
Jake Wise $83,750 (2)
Alexander Campbell $83,750 (2)
Mathieu Cataford $83,750 (5)
Joseph Cecconi $82,500 (1)
Linus Karlsson $77,500 (2)
Bryce Montgomery $70,625 (1)
Jeremy Hanzel $70,625 (1)
Ryan McCleary $70,000 (2)
Casey Bailey $70,000 (1)
Alex Kannok Leipert $70,000 (1)
Total Farm Players26
Salary Commitment
Year 2037 : $2,922,132
Year 2038 : $2,000,925
Year 2039 : $587,800
Year 2040 : $173,500
Salary Average Commitment
Year 2037 : $2,645,625
Year 2038 : $1,943,750
Year 2039 : $551,875
Year 2040 : $153,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,112 - 73.03%
Level 2: 6000 - $60 - 5,527 - 92.11%
Level 3: 2500 - $43 - 2,327 - 93.09%
Level 4: 4500 - $23 - 4,284 - 95.21%
Luxury : 1500 - $160 - 1,412 - 94.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,907 - 95.34%
Farm Level 2: 1000 - $15 - 976 - 97.61%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %18,662 - 86.80%
Average Income per Game$1,888,235
Year to Date Revenue$66,088,214
Farm
Home Games Left7
Average Attendance - %2,883 - 96.09%
Average Income per Game$77,562
Year to Date Revenue$2,637,114

Expense

Pro Players Total Salaries$90,844,500
Farm Players Total Salaries$1,361,750
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,410,555
Farm Year To Date Expenses$1,546,925
Pro Salary Cap To Date$65,533,086
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,329,408
Farm Estimated Season Revenue$542,935
Pro Remaining Season Days21
Pro Expenses Per Days$864,683
Pro Estimated Expenses$18,158,343
Farm Remaining Season Days23
Farm Expenses Per Days$16,331
Farm Estimated Expenses$375,613
Estimated Season Expenses$18,533,956
Season Salary Cap$85,669,498
Estimate Under Maximum Salary Cap of $121,330,574$35,661,076
Estimate Over Minimum Salary Cap of $61,700,000 $23,969,498
Current Bank Account$112,765,531
Projected Bank Account$106,103,918

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (3)
Drew Doughty (1 Way Contract) $11,000,000 (1)
Olli Maatta (1 Way Contract) $6,500,000 (4)
David Perron (1 Way Contract) $6,500,000 (4)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
Miles Wood (1 Way Contract) $4,000,000 (4)
Connor Clifton $3,950,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (1)
Max Domi (1 Way Contract) $3,750,000 (3)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Keaton Middleton $1,000,000 (1)
Josh Mahura $1,000,000 (1)
Samuel Blais $1,000,000 (5)
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Matej Blumel $1,000,000 (3)
Lucas Carlsson $1,000,000 (1)
Brett Murray $998,250 (2)
Seth Griffith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
Tyson Jost (1 Way Contract) $775,000 (2)
Cole Koepke $775,000 (1)
Roddy Ross $706,250 (2)
Total Pro Players32
Salary Commitment
Year 2037 : $90,844,500
Year 2038 : $69,520,000
Year 2039 : $59,255,000
Year 2040 : $35,190,000
Salary Average Commitment
Year 2037 : $48,737,500
Year 2038 : $42,356,250
Year 2039 : $37,450,000
Year 2040 : $31,000,000
Salary Cap with 1 Way Contract
Year 2037 : $85,669,498
Year 2038 : $64,919,498
Year 2039 : $54,350,000
Year 2040 : $33,150,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Keith Petruzzelli $100,000 (2)
Jonathan Aspirot $100,000 (1)
Quinn Olson $92,125 (3)
Trevor Kuntar $87,000 (4)
Ondrej Becher $83,750 (2)
Michael Milne $83,750 (3)
Samuel Knazko $83,750 (1)
Mason Beaupit $79,375 (2)
Hunter Skinner $77,500 (1)
Ryan McGregor $77,500 (1)
Jack Studnicka $77,500 (3)
Jacob Paquette $77,000 (1)
Skyler Brind'Amour $72,500 (3)
Chase Bradley $70,000 (3)
Total Farm Players15
Salary Commitment
Year 2037 : $1,361,750
Year 2038 : $722,125
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $1,133,458
Year 2038 : $678,125
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,447 - 77.82%
Level 2: 6000 - $60 - 5,783 - 96.38%
Level 3: 2500 - $35 - 2,430 - 97.21%
Level 4: 4500 - $20 - 4,447 - 98.82%
Luxury : 1500 - $200 - 1,037 - 69.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.46%
Farm Level 2: 1000 - $15 - 970 - 97.01%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %19,144 - 89.04%
Average Income per Game$1,896,880
Year to Date Revenue$66,390,808
Farm
Home Games Left7
Average Attendance - %2,839 - 94.64%
Average Income per Game$79,972
Year to Date Revenue$2,719,045

Expense

Pro Players Total Salaries$99,722,500
Farm Players Total Salaries$1,396,124
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,033,423
Farm Year To Date Expenses$2,784,609
Pro Salary Cap To Date$81,158,438
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,381,281
Farm Estimated Season Revenue$559,803
Pro Remaining Season Days21
Pro Expenses Per Days$943,951
Pro Estimated Expenses$19,822,971
Farm Remaining Season Days23
Farm Expenses Per Days$29,791
Farm Estimated Expenses$685,193
Estimated Season Expenses$20,508,164
Season Salary Cap$99,722,500
Estimate Under Maximum Salary Cap of $121,330,574$21,608,074
Estimate Over Minimum Salary Cap of $61,700,000 $38,022,500
Current Bank Account$221,003,894
Projected Bank Account$212,436,814

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
Cale Makar $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (2)
John Carlson $8,000,000 (2)
Brock Boeser (1 Way Contract) $6,650,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (1)
Ridly Greig $3,250,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (1)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Anton Forsberg (1 Way Contract) $2,000,000 (2)
Simon Benoit $1,350,000 (2)
Zemgus Girgensons $850,000 (4)
Philip Tomasino $825,000 (1)
Luke Evangelista $797,500 (1)
Total Pro Players21
Salary Commitment
Year 2037 : $99,722,500
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $24,352,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $99,722,500
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000

Farm Players Salaries

Carson Lambos $92,500 (1)
Emil Andrae (Out of Payroll) $90,333 (1)
Mac Guzda $89,750 (1)
Jack Peart $88,125 (1)
Thomas Bordeleau $87,413 (1)
Jacob Perreault $86,336 (1)
Sasha Pastujov $83,750 (1)
Ryder Korczak $83,750 (1)
Nolan Foote $82,500 (1)
Samuel Bolduc $80,000 (1)
Tristen Robins (Out of Payroll) $79,750 (1)
Hunter McKown $79,750 (1)
Marc McLaughlin $79,750 (1)
Jason Polin $77,500 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone $77,500 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,566,206
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,526,958
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $93 - 6,644 - 94.92%
Level 2: 6000 - $61 - 5,707 - 95.11%
Level 3: 2500 - $42 - 2,409 - 96.38%
Level 4: 4500 - $29 - 4,361 - 96.91%
Luxury : 1500 - $167 - 1,452 - 96.81%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,906 - 95.29%
Farm Level 2: 1000 - $15 - 961 - 96.10%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20,574 - 95.69%
Average Income per Game$2,052,513
Year to Date Revenue$69,785,444
Farm
Home Games Left8
Average Attendance - %2,867 - 95.56%
Average Income per Game$79,150
Year to Date Revenue$2,611,940

Expense

Pro Players Total Salaries$95,169,834
Farm Players Total Salaries$1,534,092
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,838,039
Farm Year To Date Expenses$3,929,067
Pro Salary Cap To Date$71,617,465
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,367,591
Farm Estimated Season Revenue$633,198
Pro Remaining Season Days21
Pro Expenses Per Days$850,624
Pro Estimated Expenses$17,863,104
Farm Remaining Season Days23
Farm Expenses Per Days$44,159
Farm Estimated Expenses$1,015,657
Estimated Season Expenses$18,878,761
Season Salary Cap$89,169,832
Estimate Under Maximum Salary Cap of $121,330,574$32,160,742
Estimate Over Minimum Salary Cap of $61,700,000 $27,469,832
Current Bank Account$149,096,600
Projected Bank Account$145,218,628

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (6)
Roman Josi (1 Way Contract) $9,059,000 (5)
Moritz Seider (1 Way Contract) $8,550,000 (4)
Tim Stutzle (1 Way Contract) $8,350,000 (3)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (4)
Ville Husso (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,850,000
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (3)
Alex Lyon (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Martin Jones (1 Way Contract) $1,600,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Anthony Beauvillier (1 Way Contract) $1,250,000 (3)
Luke Glendening (1 Way Contract) $1,200,000 (4)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $1,000,000 (5)
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev (1 Way Contract) $1,000,000 (2)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
Jake Neighbours (1 Way Contract) $835,834 (3)
Garrett Pilon (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Shane Bowers (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Alex Petrovic $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $95,169,834
Year 2038 : $97,505,189
Year 2039 : $76,530,189
Year 2040 : $43,380,189
Salary Average Commitment
Year 2037 : $33,131,250
Year 2038 : $28,431,250
Year 2039 : $20,900,000
Year 2040 : $9,925,000
Salary Cap with 1 Way Contract
Year 2037 : $89,169,832
Year 2038 : $86,219,832
Year 2039 : $66,394,832
Year 2040 : $41,459,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Roland McKeown $100,000 (4)
Gustav Lindstrom $100,000 (1)
Austin Poganski $100,000 (5)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Samuel Poulin $94,967 (2)
Matthew Stienburg $90,000 (2)
Julian Lutz $88,125 (2)
Adam Erne $80,000 (4)
Ryan Jones $80,000 (4)
Dustin Tokarski $77,500 (2)
Kale Clague $77,500 (2)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (3)
Jack Gorniak $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,534,092
Year 2038 : $1,385,375
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,470,000
Year 2038 : $1,311,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,292 - 75.60%
Level 2: 6000 - $60 - 5,693 - 94.89%
Level 3: 2500 - $45 - 2,367 - 94.66%
Level 4: 4500 - $35 - 3,043 - 67.62%
Luxury : 1500 - $180 - 1,131 - 75.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,401 - 70.07%
Farm Level 2: 1000 - $20 - 670 - 66.98%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17,525 - 81.51%
Average Income per Game$1,918,034
Year to Date Revenue$67,131,200
Farm
Home Games Left8
Average Attendance - %2,071 - 69.04%
Average Income per Game$69,452
Year to Date Revenue$2,291,900

Expense

Pro Players Total Salaries$67,016,518
Farm Players Total Salaries$2,286,463
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,075,690
Farm Year To Date Expenses$2,055,892
Pro Salary Cap To Date$57,263,203
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,508,206
Farm Estimated Season Revenue$555,612
Pro Remaining Season Days21
Pro Expenses Per Days$607,290
Pro Estimated Expenses$12,753,090
Farm Remaining Season Days23
Farm Expenses Per Days$24,443
Farm Estimated Expenses$562,189
Estimated Season Expenses$13,315,279
Season Salary Cap$67,016,518
Estimate Under Maximum Salary Cap of $121,330,574$54,314,056
Estimate Over Minimum Salary Cap of $61,700,000 $5,316,518
Current Bank Account$70,153,418
Projected Bank Account$68,901,957

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (6)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Nick Perbix (1 Way Contract) $1,125,000 (4)
Connor Brown (1 Way Contract) $1,000,000 (6)
Simon Lundmark $969,375 (4)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Patrick Brown $775,000 (3)
Justin Kirkland $775,000 (3)
Paul Cotter $775,000 (3)
Julien Gauthier $775,000 (3)
Beck Warm $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $67,016,518
Year 2038 : $78,097,143
Year 2039 : $58,425,000
Year 2040 : $37,375,000
Salary Average Commitment
Year 2037 : $23,687,500
Year 2038 : $22,137,500
Year 2039 : $18,231,250
Year 2040 : $12,043,750
Salary Cap with 1 Way Contract
Year 2037 : $67,016,518
Year 2038 : $65,341,518
Year 2039 : $45,669,375
Year 2040 : $24,619,375

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Shakir Mukhamadulin $89,400 (3)
Anton Wahlberg $88,125 (3)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (5)
Tristan Bertucci $88,125 (5)
Owen Beck $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (3)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke (Out of Payroll) $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (4)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Jakov Novak $75,000 (2)
Marcel Marcel $75,000 (2)
Victor Mancini $75,000 (3)
Josh Nodler $75,000 (2)
Reilly Webb $70,625 (2)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (3)
Nikita Prishchepov $70,000 (2)
Total Farm Players29
Salary Commitment
Year 2037 : $2,368,962
Year 2038 : $2,399,651
Year 2039 : $1,510,301
Year 2040 : $344,734
Salary Average Commitment
Year 2037 : $2,271,125
Year 2038 : $2,271,125
Year 2039 : $1,451,875
Year 2040 : $325,625

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,799 - 97.13%
Level 2: 6000 - $55 - 5,796 - 96.60%
Level 3: 2500 - $40 - 2,404 - 96.18%
Level 4: 4500 - $25 - 4,361 - 96.91%
Luxury : 1500 - $150 - 1,447 - 96.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,979 - 98.96%
Farm Level 2: 1000 - $20 - 691 - 69.12%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20,808 - 96.78%
Average Income per Game$1,813,363
Year to Date Revenue$61,654,341
Farm
Home Games Left8
Average Attendance - %2,670 - 89.01%
Average Income per Game$63,303
Year to Date Revenue$2,088,995

Expense

Pro Players Total Salaries$90,274,375
Farm Players Total Salaries$1,242,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,351,304
Farm Year To Date Expenses$2,638,648
Pro Salary Cap To Date$64,081,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,693,541
Farm Estimated Season Revenue$506,423
Pro Remaining Season Days21
Pro Expenses Per Days$859,593
Pro Estimated Expenses$18,051,453
Farm Remaining Season Days23
Farm Expenses Per Days$28,446
Farm Estimated Expenses$654,258
Estimated Season Expenses$18,705,711
Season Salary Cap$82,505,000
Estimate Under Maximum Salary Cap of $121,330,574$38,825,574
Estimate Over Minimum Salary Cap of $61,700,000 $20,805,000
Current Bank Account$156,713,195
Projected Bank Account$151,207,448

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (6)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (2)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
J.T Compher $5,100,000 (3)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Jonathan Toews (1 Way Contract) $4,000,000 (3)
Bowen Byram (1 Way Contract) $4,000,000 (5)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Alexis Lafreniere $2,400,000 (2)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Elmer Soderblom (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Sebastian Cossa (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Albert Johansson (1 Way Contract) $969,375 (4)
-1 Way Contract Salary Cap : $0
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (3)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Jack Johnson (1 Way Contract) $775,000 (1)
Caleb Jones (1 Way Contract) $775,000 (5)
Total Pro Players33
Salary Commitment
Year 2037 : $91,274,375
Year 2038 : $91,050,000
Year 2039 : $66,675,000
Year 2040 : $50,100,000
Salary Average Commitment
Year 2037 : $38,395,000
Year 2038 : $33,145,000
Year 2039 : $24,413,750
Year 2040 : $10,663,750
Salary Cap with 1 Way Contract
Year 2037 : $82,505,000
Year 2038 : $81,730,000
Year 2039 : $61,155,000
Year 2040 : $42,625,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Sam Colangelo $88,125 (2)
Christian Kyrou $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (3)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Dru Krebs $70,625 (2)
Nathaniel Day $70,625 (3)
Chase Wheatcroft $70,000 (3)
William Rousseau $70,000 (3)
Charlie Wright $70,000 (2)
Chris Ortiz (Out of Payroll) $70,000 (2)
Donavan Houle $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,312,875
Year 2038 : $1,325,750
Year 2039 : $710,225
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,273,958
Year 2038 : $1,273,958
Year 2039 : $667,500
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,256 - 75.09%
Level 2: 6000 - $49 - 5,748 - 95.80%
Level 3: 2500 - $44 - 2,333 - 93.33%
Level 4: 4500 - $29 - 4,188 - 93.06%
Luxury : 1500 - $184 - 1,077 - 71.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,976 - 98.80%
Farm Level 2: 1000 - $13 - 980 - 97.97%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,603 - 86.52%
Average Income per Game$1,824,326
Year to Date Revenue$62,027,075
Farm
Home Games Left7
Average Attendance - %2,956 - 98.52%
Average Income per Game$56,206
Year to Date Revenue$1,910,999

Expense

Pro Players Total Salaries$100,100,000
Farm Players Total Salaries$1,003,125
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,579,013
Farm Year To Date Expenses$1,645,640
Pro Salary Cap To Date$76,352,017
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,770,280
Farm Estimated Season Revenue$393,441
Pro Remaining Season Days21
Pro Expenses Per Days$947,321
Pro Estimated Expenses$19,893,741
Farm Remaining Season Days23
Farm Expenses Per Days$17,571
Farm Estimated Expenses$404,133
Estimated Season Expenses$20,297,874
Season Salary Cap$96,000,000
Estimate Under Maximum Salary Cap of $121,330,574$25,330,574
Estimate Over Minimum Salary Cap of $61,700,000 $34,300,000
Current Bank Account$196,022,798
Projected Bank Account$188,888,645

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (1 Way Contract) $3,500,000 (1)
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Brayden Pachal (1 Way Contract) $925,000 (1)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Matt Coronato $925,000 (1)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
Total Pro Players33
Salary Commitment
Year 2037 : $100,100,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $55,344,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $96,000,000
Year 2038 : $74,075,000
Year 2039 : $44,100,000
Year 2040 : $33,875,000

Farm Players Salaries

Shai Buium $88,125 (2)
Jack Finley $88,125 (1)
Oskar Pettersson $83,750 (1)
Pavol Regenda $77,500 (2)
Mason Shaw $77,500 (1)
Cameron Crotty $77,500 (1)
Jesse Ylonen $77,500 (1)
Hugh McGing $77,500 (2)
Cooper Marody (Out of Payroll) $76,500 (2)
Artem Guryev $75,000 (1)
Hunter McDonald $70,625 (1)
Daniel Torgersson $70,000 (1)
David Tomasek $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,079,625
Year 2038 : $319,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,017,792
Year 2038 : $298,125
Year 2039 : $0
Year 2040 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,243 - 74.90%
Level 2: 6000 - $60 - 5,659 - 94.32%
Level 3: 2500 - $49 - 1,832 - 73.28%
Level 4: 4500 - $26 - 4,263 - 94.73%
Luxury : 1500 - $178 - 1,127 - 75.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,383 - 69.16%
Farm Level 2: 1000 - $15 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %18,125 - 84.30%
Average Income per Game$1,877,283
Year to Date Revenue$63,827,622
Farm
Home Games Left7
Average Attendance - %2,344 - 78.13%
Average Income per Game$69,739
Year to Date Revenue$2,371,125

Expense

Pro Players Total Salaries$92,450,000
Farm Players Total Salaries$941,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,388,959
Farm Year To Date Expenses$4,015,514
Pro Salary Cap To Date$76,177,705
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,140,981
Farm Estimated Season Revenue$488,173
Pro Remaining Season Days21
Pro Expenses Per Days$838,839
Pro Estimated Expenses$17,615,619
Farm Remaining Season Days23
Farm Expenses Per Days$43,350
Farm Estimated Expenses$997,050
Estimated Season Expenses$18,612,669
Season Salary Cap$90,599,998
Estimate Under Maximum Salary Cap of $121,330,574$30,730,576
Estimate Over Minimum Salary Cap of $61,700,000 $28,899,998
Current Bank Account$162,629,968
Projected Bank Account$157,646,453

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Simon Edvinsson $925,000 (2)
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $881,250 (1)
Taro Hirose $850,000 (2)
Ville Ottavainen $793,750 (1)
Kyle Capobianco $775,000 (4)
Jeremy Davies $775,000 (1)
Jonah Gadjovich $775,000 (4)
Trey Fix-Wolansky $775,000 (2)
Joona Koppanen $775,000 (2)
Gage Goncalves $775,000 (2)
Peyton Jones (Out of Payroll) $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $93,150,000
Year 2038 : $75,075,000
Year 2039 : $50,425,000
Year 2040 : $25,425,000
Salary Average Commitment
Year 2037 : $47,641,965
Year 2038 : $34,316,965
Year 2039 : $21,575,000
Year 2040 : $4,150,000
Salary Cap with 1 Way Contract
Year 2037 : $91,300,000
Year 2038 : $74,150,000
Year 2039 : $49,500,000
Year 2040 : $24,500,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Carson Meyer $77,500 (2)
Ben Kraws $70,000 (1)
Joel Teasdale $70,000 (2)
Jermaine Loewen $70,000 (2)
Chaz Reddekopp $70,000 (1)
Austin Wagner $70,000 (2)
Total Farm Players12
Salary Commitment
Year 2037 : $941,875
Year 2038 : $775,000
Year 2039 : $77,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $858,750
Year 2038 : $718,750
Year 2039 : $88,125
Year 2040 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,808 - 97.26%
Level 2: 6000 - $60 - 5,632 - 93.86%
Level 3: 2500 - $35 - 2,435 - 97.42%
Level 4: 4500 - $20 - 4,435 - 98.56%
Luxury : 1500 - $200 - 1,000 - 66.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,443 - 72.13%
Farm Level 2: 1000 - $15 - 977 - 97.73%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,311 - 94.47%
Average Income per Game$1,821,580
Year to Date Revenue$63,755,313
Farm
Home Games Left8
Average Attendance - %2,420 - 80.67%
Average Income per Game$72,366
Year to Date Revenue$2,388,085

Expense

Pro Players Total Salaries$98,416,500
Farm Players Total Salaries$1,690,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,018,138
Farm Year To Date Expenses$2,143,293
Pro Salary Cap To Date$69,501,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,929,482
Farm Estimated Season Revenue$578,930
Pro Remaining Season Days21
Pro Expenses Per Days$892,112
Pro Estimated Expenses$18,734,352
Farm Remaining Season Days23
Farm Expenses Per Days$23,596
Farm Estimated Expenses$542,708
Estimated Season Expenses$19,277,060
Season Salary Cap$97,266,500
Estimate Under Maximum Salary Cap of $121,330,574$24,064,074
Estimate Over Minimum Salary Cap of $61,700,000 $35,566,500
Current Bank Account$136,975,140
Projected Bank Account$129,206,492

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Josh Manson (1 Way Contract) $4,000,000 (1)
John Klingberg (1 Way Contract) $4,000,000 (5)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Brandon Saad (1 Way Contract) $3,750,000 (5)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Jordan Harris $1,400,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
Cameron Hughes $841,500 (1)
Michael Eyssimont $800,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $98,416,500
Year 2038 : $71,500,000
Year 2039 : $48,800,000
Year 2040 : $25,850,000
Salary Average Commitment
Year 2037 : $45,670,000
Year 2038 : $30,195,000
Year 2039 : $17,450,000
Year 2040 : $10,300,000
Salary Cap with 1 Way Contract
Year 2037 : $97,266,500
Year 2038 : $70,350,000
Year 2039 : $47,650,000
Year 2040 : $25,850,000

Farm Players Salaries

David Rittich $300,000 (2)
Ivan Lodnia $100,000 (1)
David Cotton $86,000 (1)
Xavier Simoneau $85,500 (1)
Patrick Guay $82,500 (1)
Gage Alexander $81,000 (3)
Louis Crevier $80,000 (2)
Pontus Holmberg $80,000 (1)
Mitchell Stephens $77,500 (3)
Curtis Douglas $77,500 (1)
Aaron Ness $75,000 (3)
Brandon Saigeon $75,000 (1)
Chris Terry (Out of Payroll) $70,000 (2)
Zachary Sanford $70,000 (2)
Samuel Walker $70,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Sheldon Dries $70,000 (2)
Michael Karow $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,760,000
Year 2038 : $893,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,645,625
Year 2038 : $870,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $86 - 6,630 - 94.71%
Level 2: 6000 - $57 - 5,679 - 94.65%
Level 3: 2500 - $37 - 2,406 - 96.24%
Level 4: 4500 - $27 - 4,261 - 94.69%
Luxury : 1500 - $156 - 1,417 - 94.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,919 - 95.97%
Farm Level 2: 1000 - $18 - 763 - 76.26%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,392 - 94.85%
Average Income per Game$1,954,146
Year to Date Revenue$68,395,103
Farm
Home Games Left8
Average Attendance - %2,682 - 89.40%
Average Income per Game$77,040
Year to Date Revenue$2,542,307

Expense

Pro Players Total Salaries$78,028,334
Farm Players Total Salaries$1,919,335
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,960,662
Farm Year To Date Expenses$3,075,143
Pro Salary Cap To Date$65,248,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,724,875
Farm Estimated Season Revenue$616,317
Pro Remaining Season Days21
Pro Expenses Per Days$736,860
Pro Estimated Expenses$15,474,060
Farm Remaining Season Days23
Farm Expenses Per Days$34,380
Farm Estimated Expenses$790,740
Estimated Season Expenses$16,264,800
Season Salary Cap$76,028,336
Estimate Under Maximum Salary Cap of $121,330,574$45,302,238
Estimate Over Minimum Salary Cap of $61,700,000 $14,328,336
Current Bank Account$169,509,552
Projected Bank Account$165,585,944

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (4)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (5)
Pius Suter (1 Way Contract) $1,600,000 (3)
Mathieu Olivier $1,100,000 (1)
Charlie Lindgren $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard (1 Way Contract) $1,000,000 (2)
Alex Steeves (1 Way Contract) $775,000 (2)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players26
Salary Commitment
Year 2037 : $78,028,334
Year 2038 : $74,830,834
Year 2039 : $54,936,667
Year 2040 : $31,216,667
Salary Average Commitment
Year 2037 : $42,043,750
Year 2038 : $34,812,500
Year 2039 : $25,512,500
Year 2040 : $15,937,500
Salary Cap with 1 Way Contract
Year 2037 : $76,028,336
Year 2038 : $68,953,334
Year 2039 : $49,136,667
Year 2040 : $27,941,667

Farm Players Salaries

Troy Grosenick $110,000 (2)
Austin Strand $100,000 (1)
Mike Hardman $100,000 (3)
Denis Smirnov $94,002 (2)
Brandt Clarke $92,500 (1)
David Jiricek $92,500 (1)
Scott Walford $92,125 (1)
Matthew Poitras $88,125 (2)
Kasper Halttunen $88,125 (2)
Evan Cormier $88,000 (2)
Josh Lopina $87,833 (2)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Casey Fitzgerald $85,250 (3)
Daylan Kuefler $84,000 (2)
Gavin Hayes $83,750 (2)
Benjamin Gaudreau $83,750 (2)
Colby Ambrosio $79,375 (2)
John Leonard $77,500 (2)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2037 : $1,919,335
Year 2038 : $1,441,908
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,770,083
Year 2038 : $1,252,500
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,776 - 96.80%
Level 2: 6000 - $54 - 5,852 - 97.54%
Level 3: 2500 - $36 - 2,454 - 98.16%
Level 4: 4500 - $23 - 4,416 - 98.14%
Luxury : 1500 - $151 - 1,465 - 97.68%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,419 - 70.94%
Farm Level 2: 1000 - $20 - 681 - 68.11%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,964 - 97.51%
Average Income per Game$1,860,898
Year to Date Revenue$65,131,443
Farm
Home Games Left7
Average Attendance - %2,100 - 70.00%
Average Income per Game$70,373
Year to Date Revenue$2,392,680

Expense

Pro Players Total Salaries$98,218,750
Farm Players Total Salaries$1,987,590
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,981,464
Farm Year To Date Expenses$2,332,102
Pro Salary Cap To Date$79,908,683
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,165,390
Farm Estimated Season Revenue$492,611
Pro Remaining Season Days21
Pro Expenses Per Days$921,596
Pro Estimated Expenses$19,353,516
Farm Remaining Season Days23
Farm Expenses Per Days$26,207
Farm Estimated Expenses$602,761
Estimated Season Expenses$19,956,277
Season Salary Cap$98,218,750
Estimate Under Maximum Salary Cap of $121,330,574$23,111,824
Estimate Over Minimum Salary Cap of $61,700,000 $36,518,750
Current Bank Account$142,869,523
Projected Bank Account$134,571,247

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Brayden Point (1 Way Contract) $9,000,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
Aaron Ekblad $7,500,000 (2)
Brady Skjei (1 Way Contract) $7,000,000 (4)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Christian Dvorak $5,600,000 (5)
Travis Konecny $5,500,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (2)
Anton Lundell (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Taylor Raddysh $2,000,000 (2)
Jacob Bryson $1,850,000 (1)
Cam York (1 Way Contract) $1,600,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (1)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Michael DiPietro $1,100,000 (1)
Cutter Gauthier $925,000 (3)
Kyle MacLean $925,000 (1)
Logan Mailloux $925,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (3)
Cale Fleury (1 Way Contract) $800,000 (3)
Dmitri Voronkov $793,750 (1)
Rasmus Asplund (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $98,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000
Salary Average Commitment
Year 2037 : $37,329,000
Year 2038 : $29,097,750
Year 2039 : $24,085,250
Year 2040 : $20,250,000
Salary Cap with 1 Way Contract
Year 2037 : $98,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000

Farm Players Salaries

Dylan Gambrell $110,000 (1)
Vasili Podkolzin $100,000 (1)
Raphael Lavoie $96,938 (1)
Aidan McDonough $93,170 (1)
Christian Krygier $93,170 (1)
Hendrix Lapierre $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov (Out of Payroll) $88,125 (1)
Calle Odelius $88,125 (3)
Jamieson Rees $88,125 (1)
Bogdan Trineyev $87,313 (1)
David Spacek $86,250 (2)
Yegor Sidorov $83,750 (3)
Graeme Clarke $83,750 (1)
Joni Jurmo $83,750 (2)
Justus Annunen $83,750 (2)
Noah Laba $79,375 (3)
Dylan Duke $79,375 (2)
Keean Washkurak $75,000 (1)
Zachary Metsa $70,000 (1)
Zachary Massicotte $70,000 (1)
Valtteri Puustinen $70,000 (1)
Daniil Misyul $0 (0)
Total Farm Players25
Salary Commitment
Year 2037 : $2,075,716
Year 2038 : $765,875
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,737,750
Year 2038 : $687,750
Year 2039 : $254,000
Year 2040 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,808 - 97.25%
Level 2: 6000 - $40 - 5,922 - 98.70%
Level 3: 2500 - $28 - 2,490 - 99.61%
Level 4: 4500 - $17 - 4,472 - 99.37%
Luxury : 1500 - $113 - 1,475 - 98.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 853 - 42.66%
Farm Level 2: 1000 - $30 - 452 - 45.21%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %21,166 - 98.45%
Average Income per Game$1,579,179
Year to Date Revenue$53,692,071
Farm
Home Games Left7
Average Attendance - %1,305 - 43.51%
Average Income per Game$69,019
Year to Date Revenue$2,346,645

Expense

Pro Players Total Salaries$81,550,834
Farm Players Total Salaries$613,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,489,776
Farm Year To Date Expenses$1,087,995
Pro Salary Cap To Date$59,292,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,054,250
Farm Estimated Season Revenue$483,133
Pro Remaining Season Days21
Pro Expenses Per Days$781,704
Pro Estimated Expenses$16,415,784
Farm Remaining Season Days23
Farm Expenses Per Days$9,765
Farm Estimated Expenses$224,595
Estimated Season Expenses$16,640,379
Season Salary Cap$76,166,672
Estimate Under Maximum Salary Cap of $121,330,574$45,163,902
Estimate Over Minimum Salary Cap of $61,700,000 $14,466,672
Current Bank Account$209,556,702
Projected Bank Account$204,453,706

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (4)
Brenden Dillon (1 Way Contract) $5,800,000 (3)
Jack Campbell (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $3,850,000
Sean Walker (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
Matt Roy (1 Way Contract) $4,600,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Samuel Montembeault $3,150,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Morgan Frost (1 Way Contract) $2,100,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (2)
Tyler Kleven $1,600,000 (3)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
Scott Wedgewood (1 Way Contract) $1,000,000 (1)
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (2)
Michael McCarron $975,000 (1)
Dylan Coghlan (1 Way Contract) $935,000 (2)
-1 Way Contract Salary Cap : $0
Fyodor Svechkov $925,000 (1)
John Beecher (1 Way Contract) $925,000 (1)
Alexander Holtz (1 Way Contract) $894,167 (1)
-1 Way Contract Salary Cap : $0
Tyson Foerster (1 Way Contract) $863,334 (1)
Victor Mete (1 Way Contract) $855,000 (2)
-1 Way Contract Salary Cap : $0
Will Cuylle (1 Way Contract) $828,333 (1)
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joshua Dunne (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $775,000 (1)
Justin Brazeau (1 Way Contract) $775,000 (1)
Isak Posch $700,000 (2)
Total Pro Players34
Salary Commitment
Year 2037 : $81,550,834
Year 2038 : $63,915,000
Year 2039 : $40,750,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $47,274,250
Year 2038 : $36,524,250
Year 2039 : $27,830,500
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $76,166,672
Year 2038 : $60,200,000
Year 2039 : $40,750,000
Year 2040 : $19,300,000

Farm Players Salaries

Helge Grans $97,000 (2)
Ryan O'Rourke $97,000 (1)
William Wallinder $97,000 (2)
Chase Lang $92,263 (1)
Filip Kral $82,500 (2)
Keeghan Howdeshell $77,500 (1)
Anthony Angello (Out of Payroll) $77,500 (1)
Michal Postava $70,000 (2)
Patrik Koch (Out of Payroll) $70,000 (1)
Total Farm Players9
Salary Commitment
Year 2037 : $760,762
Year 2038 : $346,500
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $684,375
Year 2038 : $316,250
Year 2039 : $0
Year 2040 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,471 - 92.44%
Level 2: 6000 - $58 - 5,640 - 94.00%
Level 3: 2500 - $35 - 2,409 - 96.37%
Level 4: 4500 - $20 - 4,408 - 97.95%
Luxury : 1500 - $180 - 1,126 - 75.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,926 - 96.30%
Farm Level 2: 1000 - $15 - 977 - 97.66%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,054 - 93.27%
Average Income per Game$1,914,109
Year to Date Revenue$66,993,824
Farm
Home Games Left7
Average Attendance - %2,903 - 96.75%
Average Income per Game$82,061
Year to Date Revenue$2,790,070

Expense

Pro Players Total Salaries$105,795,000
Farm Players Total Salaries$1,343,062
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$93,871,750
Farm Year To Date Expenses$2,651,411
Pro Salary Cap To Date$81,000,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,484,656
Farm Estimated Season Revenue$574,426
Pro Remaining Season Days21
Pro Expenses Per Days$989,241
Pro Estimated Expenses$20,774,061
Farm Remaining Season Days23
Farm Expenses Per Days$29,325
Farm Estimated Expenses$674,475
Estimated Season Expenses$21,448,536
Season Salary Cap$93,744,168
Estimate Under Maximum Salary Cap of $121,330,574$27,586,406
Estimate Over Minimum Salary Cap of $61,700,000 $32,044,168
Current Bank Account$171,715,423
Projected Bank Account$162,325,969

Pro Players Salaries

Zach Werenski $9,600,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (1)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $2,350,000
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Ryan Johnson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (1)
Jayden Struble (1 Way Contract) $867,500 (1)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players35
Salary Commitment
Year 2037 : $105,795,000
Year 2038 : $66,093,333
Year 2039 : $49,618,333
Year 2040 : $32,750,000
Salary Average Commitment
Year 2037 : $71,764,583
Year 2038 : $48,075,000
Year 2039 : $34,375,000
Year 2040 : $19,462,500
Salary Cap with 1 Way Contract
Year 2037 : $93,744,168
Year 2038 : $62,075,000
Year 2039 : $45,600,000
Year 2040 : $32,750,000

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (1)
Luca Del Bel Belluz $88,125 (3)
Samuel Helenius $88,125 (1)
Scott Morrow $88,125 (2)
Colten Ellis $83,750 (1)
Landon Slaggert $83,750 (1)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Dominic James $70,625 (2)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,343,062
Year 2038 : $770,625
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,270,417
Year 2038 : $736,042
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,709 - 95.84%
Level 2: 6000 - $52 - 5,796 - 96.59%
Level 3: 2500 - $34 - 2,413 - 96.54%
Level 4: 4500 - $18 - 4,466 - 99.24%
Luxury : 1500 - $165 - 1,411 - 94.09%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.42%
Farm Level 2: 1000 - $15 - 944 - 94.41%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,795 - 96.72%
Average Income per Game$1,887,720
Year to Date Revenue$66,070,214
Farm
Home Games Left8
Average Attendance - %2,812 - 93.75%
Average Income per Game$79,555
Year to Date Revenue$2,625,320

Expense

Pro Players Total Salaries$88,731,250
Farm Players Total Salaries$1,607,792
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,621,187
Farm Year To Date Expenses$2,866,428
Pro Salary Cap To Date$67,765,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,326,322
Farm Estimated Season Revenue$636,441
Pro Remaining Season Days21
Pro Expenses Per Days$845,815
Pro Estimated Expenses$17,762,115
Farm Remaining Season Days23
Farm Expenses Per Days$31,647
Farm Estimated Expenses$727,881
Estimated Season Expenses$18,489,996
Season Salary Cap$82,556,248
Estimate Under Maximum Salary Cap of $121,330,574$38,774,326
Estimate Over Minimum Salary Cap of $61,700,000 $20,856,248
Current Bank Account$154,561,308
Projected Bank Account$148,034,075

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Cam Fowler (Out of Payroll) $6,500,000 (3)
William Karlsson $5,900,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Carter Hart $2,000,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
-1 Way Contract Salary Cap : $0
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Samuel Johannesson $706,250 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $95,231,250
Year 2038 : $90,545,250
Year 2039 : $69,819,000
Year 2040 : $50,530,000
Salary Average Commitment
Year 2037 : $50,926,250
Year 2038 : $50,132,500
Year 2039 : $34,506,250
Year 2040 : $21,931,250
Salary Cap with 1 Way Contract
Year 2037 : $89,056,250
Year 2038 : $83,431,250
Year 2039 : $64,475,000
Year 2040 : $46,925,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Ryan Chesley $88,125 (3)
Etienne Morin $88,125 (1)
Taylor Gauthier $86,000 (2)
Jordan Frasca $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
Walker Duehr $82,500 (2)
Jake Chiasson $79,375 (2)
Artem Shlaine $75,000 (2)
Graham Sward $75,000 (2)
Will Cranley $70,625 (3)
Landon Sim $70,625 (3)
Chase Yoder $70,625 (2)
Cole Clayton $70,000 (3)
Ty Smilanic $70,000 (2)
Case McCarthy $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,607,792
Year 2038 : $1,288,500
Year 2039 : $487,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,605,783
Year 2038 : $1,288,958
Year 2039 : $473,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,663 - 95.19%
Level 2: 6000 - $60 - 5,801 - 96.68%
Level 3: 2500 - $50 - 1,847 - 73.88%
Level 4: 4500 - $20 - 4,472 - 99.37%
Luxury : 1500 - $170 - 1,430 - 95.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.60%
Farm Level 2: 1000 - $15 - 960 - 96.03%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,213 - 94.01%
Average Income per Game$2,045,287
Year to Date Revenue$71,585,039
Farm
Home Games Left8
Average Attendance - %2,852 - 95.08%
Average Income per Game$80,625
Year to Date Revenue$2,660,610

Expense

Pro Players Total Salaries$104,617,333
Farm Players Total Salaries$1,212,125
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$91,745,985
Farm Year To Date Expenses$1,695,775
Pro Salary Cap To Date$78,396,545
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,271,721
Farm Estimated Season Revenue$644,996
Pro Remaining Season Days21
Pro Expenses Per Days$987,655
Pro Estimated Expenses$20,740,755
Farm Remaining Season Days23
Farm Expenses Per Days$19,405
Farm Estimated Expenses$446,315
Estimated Season Expenses$21,187,070
Season Salary Cap$94,225,000
Estimate Under Maximum Salary Cap of $121,330,574$27,105,574
Estimate Over Minimum Salary Cap of $61,700,000 $32,525,000
Current Bank Account$282,278,568
Projected Bank Account$274,008,215

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mikhail Sergachev (1 Way Contract) $8,500,000 (4)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
Anze Kopitar (1 Way Contract) $7,750,000 (2)
Tom Wilson (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (6)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (6)
Charlie Coyle (1 Way Contract) $5,000,000 (2)
Adrian Kempe (1 Way Contract) $4,500,000 (2)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (6)
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (3)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (3)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Arttu Hyry (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players33
Salary Commitment
Year 2037 : $104,617,333
Year 2038 : $119,070,000
Year 2039 : $75,645,000
Year 2040 : $64,850,000
Salary Average Commitment
Year 2037 : $40,731,875
Year 2038 : $38,431,875
Year 2039 : $24,318,750
Year 2040 : $16,925,000
Salary Cap with 1 Way Contract
Year 2037 : $94,225,000
Year 2038 : $93,475,000
Year 2039 : $53,975,000
Year 2040 : $48,325,000

Farm Players Salaries

Ryan Leonard $92,500 (3)
Matvei Gridin $92,500 (3)
Seamus Casey $88,125 (2)
Pierrick Dube $87,000 (1)
Ondrej Pavel $87,000 (1)
Stanislav Svozil $83,750 (3)
Chase De Leo $80,000 (1)
Clay Stevenson $77,500 (2)
Hunter Shepard $77,500 (1)
Marshall Rifai $77,500 (4)
Jack Dugan $77,500 (1)
Ken Appleby $76,250 (4)
Connor Clattenburg $75,000 (3)
Travis Mitchell $70,000 (3)
Braeden Bowman $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,212,125
Year 2038 : $809,375
Year 2039 : $573,750
Year 2040 : $153,750
Salary Average Commitment
Year 2037 : $1,173,750
Year 2038 : $808,750
Year 2039 : $540,000
Year 2040 : $140,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,443 - 92.04%
Level 2: 6000 - $60 - 5,558 - 92.64%
Level 3: 2500 - $43 - 2,341 - 93.66%
Level 4: 4500 - $27 - 4,260 - 94.67%
Luxury : 1500 - $223 - 876 - 58.41%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.23%
Farm Level 2: 1000 - $15 - 955 - 95.49%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %19,479 - 90.60%
Average Income per Game$1,915,824
Year to Date Revenue$65,138,027
Farm
Home Games Left8
Average Attendance - %2,839 - 94.65%
Average Income per Game$80,283
Year to Date Revenue$2,649,350

Expense

Pro Players Total Salaries$74,620,000
Farm Players Total Salaries$1,272,500
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,073,687
Farm Year To Date Expenses$2,598,472
Pro Salary Cap To Date$54,931,999
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,410,770
Farm Estimated Season Revenue$642,267
Pro Remaining Season Days21
Pro Expenses Per Days$688,571
Pro Estimated Expenses$14,459,991
Farm Remaining Season Days23
Farm Expenses Per Days$28,706
Farm Estimated Expenses$660,238
Estimated Season Expenses$15,120,229
Season Salary Cap$72,832,500
Estimate Under Maximum Salary Cap of $121,330,574$48,498,074
Estimate Over Minimum Salary Cap of $61,700,000 $11,132,500
Current Bank Account$269,176,888
Projected Bank Account$268,109,696

Pro Players Salaries

Frederik Andersen (1 Way Contract) $6,000,000 (1)
David Kampf $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (4)
Alex Vlasic (1 Way Contract) $4,600,000 (3)
Mattias Samuelsson (1 Way Contract) $4,500,000 (3)
Ivan Fedotov (Out of Payroll) $4,400,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (2)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Nils Hoglander $2,750,000 (1)
Cody Glass $2,750,000 (1)
Jeffrey Viel $2,000,000 (4)
Oliver Wahlstrom $1,900,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (2)
Olle Lycksell $1,750,000 (1)
Glenn Gawdin $1,750,000 (1)
Isac Lundestrom $1,500,000 (2)
Zac Jones $1,500,000 (1)
Dylan McIlrath (Out of Payroll) $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Max Jones (1 Way Contract) $1,250,000 (3)
Ben Meyers $1,250,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Sam Rinzel $925,000 (3)
Easton Cowan $925,000 (3)
Emil Lilleberg (1 Way Contract) $900,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
Ty Nelson (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Aydar Suniev $837,500 (3)
Marian Studenic $775,000 (1)
Kyle Keyser $775,000 (1)
Total Pro Players32
Salary Commitment
Year 2037 : $76,120,000
Year 2038 : $42,000,700
Year 2039 : $31,098,200
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $37,080,833
Year 2038 : $24,699,583
Year 2039 : $19,293,750
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $74,332,500
Year 2038 : $43,232,500
Year 2039 : $34,087,500
Year 2040 : $8,050,000

Farm Players Salaries

Dennis Cholowski $100,000 (2)
Filip Bystedt $92,500 (2)
David Reinbacher (Out of Payroll) $92,500 (1)
Brayden Yager $92,500 (3)
Givani Smith $80,000 (3)
Hunter Drew $80,000 (1)
Dawson Barteaux $80,000 (1)
Florian Xhekaj $79,375 (1)
Dans Locmelis $79,375 (2)
Gustav Olofsson $77,500 (2)
Nikita Grebenkin $75,000 (2)
Jacob Julien $75,000 (3)
Carsen Twarynski $75,000 (1)
Sandis Vilmanis $75,000 (2)
Jackson Dorrington $70,625 (3)
Connor Kurth $70,625 (2)
Noah Beck $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2037 : $1,365,000
Year 2038 : $934,375
Year 2039 : $318,125
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,292,950
Year 2038 : $934,250
Year 2039 : $326,250
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,560 - 50.86%
Level 2: 6000 - $110 - 2,823 - 47.05%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,014 - 67.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,117 - 55.84%
Farm Level 2: 1000 - $30 - 462 - 46.16%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %10,197 - 47.43%
Average Income per Game$1,950,963
Year to Date Revenue$68,283,720
Farm
Home Games Left7
Average Attendance - %1,578 - 52.62%
Average Income per Game$69,691
Year to Date Revenue$2,369,500

Expense

Pro Players Total Salaries$108,330,000
Farm Players Total Salaries$1,555,331
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,753,078
Farm Year To Date Expenses$2,764,790
Pro Salary Cap To Date$84,225,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,705,781
Farm Estimated Season Revenue$487,838
Pro Remaining Season Days21
Pro Expenses Per Days$1,020,804
Pro Estimated Expenses$21,436,884
Farm Remaining Season Days23
Farm Expenses Per Days$31,187
Farm Estimated Expenses$717,301
Estimated Season Expenses$22,154,185
Season Salary Cap$107,555,000
Estimate Under Maximum Salary Cap of $121,330,574$13,775,574
Estimate Over Minimum Salary Cap of $61,700,000 $45,855,000
Current Bank Account$44,154,125
Projected Bank Account$34,193,559

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (2)
Jordan Kyrou $8,125,000 (3)
Tyler Seguin (1 Way Contract) $7,600,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (5)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Troy Terry (1 Way Contract) $7,000,000 (3)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Damon Severson (1 Way Contract) $6,500,000 (3)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Karel Vejmelka (1 Way Contract) $2,725,000 (1)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Brett Howden (1 Way Contract) $1,900,000 (1)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
Connor Bedard $925,000 (1)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Robert Bortuzzo $850,000 (2)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Phillips $775,000 (3)
Total Pro Players30
Salary Commitment
Year 2037 : $108,330,000
Year 2038 : $89,150,000
Year 2039 : $57,975,000
Year 2040 : $33,350,000
Salary Average Commitment
Year 2037 : $70,740,500
Year 2038 : $58,540,500
Year 2039 : $39,181,250
Year 2040 : $29,000,000
Salary Cap with 1 Way Contract
Year 2037 : $107,555,000
Year 2038 : $90,700,000
Year 2039 : $60,300,000
Year 2040 : $33,350,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
Jeremie Poirier $100,000 (5)
Danila Klimovich $100,000 (4)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
J.D. Greenway $90,750 (1)
Bokondji Imama $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Carson Wetsch $83,750 (3)
Josh Bloom $83,750 (2)
Martin Chromiak (Out of Payroll) $82,000 (2)
Liam O'Brien $80,000 (1)
Cameron Whitehead $79,375 (2)
Blake Hillman $75,000 (3)
Amir Miftakhov $70,625 (1)
Alex Gagne $70,625 (2)
Total Farm Players18
Salary Commitment
Year 2037 : $1,637,331
Year 2038 : $1,042,000
Year 2039 : $726,250
Year 2040 : $475,000
Salary Average Commitment
Year 2037 : $1,365,208
Year 2038 : $875,208
Year 2039 : $650,208
Year 2040 : $398,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,751 - 96.44%
Level 2: 6000 - $69 - 4,447 - 74.11%
Level 3: 2500 - $52 - 1,760 - 70.42%
Level 4: 4500 - $40 - 2,771 - 61.59%
Luxury : 1500 - $140 - 1,469 - 97.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,976 - 98.78%
Farm Level 2: 1000 - $17 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,199 - 79.99%
Average Income per Game$1,920,223
Year to Date Revenue$65,287,592
Farm
Home Games Left8
Average Attendance - %2,947 - 98.22%
Average Income per Game$75,778
Year to Date Revenue$2,500,688

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,812,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,913,375
Farm Year To Date Expenses$2,163,866
Pro Salary Cap To Date$79,322,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,441,563
Farm Estimated Season Revenue$606,227
Pro Remaining Season Days21
Pro Expenses Per Days$922,125
Pro Estimated Expenses$19,364,625
Farm Remaining Season Days23
Farm Expenses Per Days$24,673
Farm Estimated Expenses$567,479
Estimated Season Expenses$19,932,104
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $121,330,574$23,702,574
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$253,981,417
Projected Bank Account$248,097,103

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Roope Hintz (1 Way Contract) $8,450,000 (4)
Brady Tkachuk (1 Way Contract) $8,200,000 (6)
Jake Sanderson (1 Way Contract) $8,000,000 (5)
Juuse Saros (1 Way Contract) $7,740,000 (5)
Joshua Morrissey (1 Way Contract) $6,250,000 (3)
Martin Necas (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $700,000
Bobby McMann (1 Way Contract) $1,500,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (4)
Seth Jarvis $1,100,000 (6)
Jordan Spence (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Cooley $950,000 (4)
Brock Faber (1 Way Contract) $925,000 (2)
James van Riemsdyk $900,000 (3)
Wyatt Johnston $900,000 (2)
Lukas Dostal $813,000 (3)
Jalen Chatfield (1 Way Contract) $800,000 (5)
Mark Giordano (1 Way Contract) $800,000 (2)
Joel Hanley $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $99,778,000
Year 2038 : $104,898,000
Year 2039 : $94,773,000
Year 2040 : $55,110,000
Salary Average Commitment
Year 2037 : $35,634,108
Year 2038 : $34,709,108
Year 2039 : $25,071,608
Year 2040 : $7,262,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $94,628,000
Year 2039 : $84,503,000
Year 2040 : $45,940,000

Farm Players Salaries

Charles-Edouard D'Astous $100,000 (2)
Roby Jarventie $95,000 (3)
Dalibor Dvorsky $92,500 (3)
Mackie Samoskevich $92,500 (2)
Leo Carlsson $92,500 (3)
Artyom Levshunov $92,500 (3)
Kevin Korchinski $92,500 (5)
Jacob Gaucher $90,000 (3)
Emil Heineman $90,000 (2)
Ryker Evans $88,125 (1)
Lane Hutson $88,125 (2)
Marco Rossi $86,500 (2)
Filip Larsson $77,500 (3)
Joshua Roy $75,000 (5)
Milan Lucic $70,000 (1)
Karsen Dorwart $70,000 (2)
Jet Greaves $70,000 (2)
Kevin Gravel $70,000 (3)
Ben Harpur (Out of Payroll) $70,000 (3)
Adam Klapka $70,000 (2)
Sam Morton $70,000 (5)
Victor Ostman $70,000 (3)
Quinn Hutson $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $1,882,750
Year 2038 : $1,737,125
Year 2039 : $1,000,000
Year 2040 : $247,500
Salary Average Commitment
Year 2037 : $1,858,292
Year 2038 : $1,695,792
Year 2039 : $971,292
Year 2040 : $237,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,498 - 49.97%
Level 2: 6000 - $100 - 2,999 - 49.98%
Level 3: 2500 - $45 - 2,365 - 94.61%
Level 4: 4500 - $40 - 2,621 - 58.25%
Luxury : 1500 - $150 - 1,421 - 94.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.41%
Farm Level 2: 1000 - $15 - 953 - 95.34%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %12,905 - 60.02%
Average Income per Game$1,861,107
Year to Date Revenue$65,138,733
Farm
Home Games Left7
Average Attendance - %2,822 - 94.06%
Average Income per Game$79,691
Year to Date Revenue$2,709,495

Expense

Pro Players Total Salaries$88,787,500
Farm Players Total Salaries$1,530,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,952,104
Farm Year To Date Expenses$2,108,350
Pro Salary Cap To Date$73,796,978
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,166,640
Farm Estimated Season Revenue$557,837
Pro Remaining Season Days21
Pro Expenses Per Days$846,317
Pro Estimated Expenses$17,772,657
Farm Remaining Season Days23
Farm Expenses Per Days$22,197
Farm Estimated Expenses$510,531
Estimated Season Expenses$18,283,188
Season Salary Cap$86,862,500
Estimate Under Maximum Salary Cap of $121,330,574$34,468,074
Estimate Over Minimum Salary Cap of $61,700,000 $25,162,500
Current Bank Account$191,127,082
Projected Bank Account$184,568,371

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Gabriel Landeskog (Out of Payroll) $7,000,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
Ville Heinola (Out of Payroll) $1,200,000 (1)
Aatu Raty $1,200,000 (1)
Nico Daws $1,000,000 (1)
Juraj Slafkovsky $925,000 (1)
Pavel Mintyukov $925,000 (1)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jakub Dobes $750,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $96,987,500
Year 2038 : $79,775,000
Year 2039 : $69,800,000
Year 2040 : $54,525,000
Salary Average Commitment
Year 2037 : $36,299,583
Year 2038 : $22,593,750
Year 2039 : $20,493,750
Year 2040 : $16,393,750
Salary Cap with 1 Way Contract
Year 2037 : $95,062,496
Year 2038 : $79,775,000
Year 2039 : $69,800,000
Year 2040 : $54,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Spencer Smallman $110,000 (1)
Jacob Ingham $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden $100,000 (1)
Nathan Noel $100,000 (1)
Gianni Fairbrother $100,000 (3)
Mason Primeau $99,000 (1)
Josiah Slavin (Out of Payroll) $93,170 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve (Out of Payroll) $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Alex Bump $75,000 (3)
Connor Corcoran $0 (0)
Santeri Hatakka $0 (0)
Total Farm Players16
Salary Commitment
Year 2037 : $1,711,795
Year 2038 : $417,500
Year 2039 : $342,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,015,792
Year 2038 : $385,792
Year 2039 : $315,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,719 - 95.98%
Level 2: 6000 - $60 - 5,700 - 95.00%
Level 3: 2500 - $44 - 2,372 - 94.88%
Level 4: 4500 - $27 - 4,335 - 96.34%
Luxury : 1500 - $225 - 914 - 60.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.29%
Farm Level 2: 1000 - $15 - 950 - 94.99%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,040 - 93.21%
Average Income per Game$1,996,814
Year to Date Revenue$69,888,502
Farm
Home Games Left7
Average Attendance - %2,836 - 94.53%
Average Income per Game$80,254
Year to Date Revenue$2,728,640

Expense

Pro Players Total Salaries$89,058,307
Farm Players Total Salaries$1,251,841
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,415,589
Farm Year To Date Expenses$1,739,289
Pro Salary Cap To Date$71,603,070
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,980,886
Farm Estimated Season Revenue$561,779
Pro Remaining Season Days21
Pro Expenses Per Days$804,092
Pro Estimated Expenses$16,885,932
Farm Remaining Season Days23
Farm Expenses Per Days$19,753
Farm Estimated Expenses$454,319
Estimated Season Expenses$17,340,251
Season Salary Cap$89,058,307
Estimate Under Maximum Salary Cap of $121,330,574$32,272,267
Estimate Over Minimum Salary Cap of $61,700,000 $27,358,307
Current Bank Account$294,083,816
Projected Bank Account$289,286,230

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (2)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $89,058,307
Year 2038 : $70,851,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $39,793,750
Year 2038 : $26,818,750
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $89,058,307
Year 2038 : $71,076,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

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

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,681 - 95.45%
Level 2: 6000 - $60 - 5,811 - 96.85%
Level 3: 2500 - $44 - 2,389 - 95.56%
Level 4: 4500 - $27 - 4,330 - 96.22%
Luxury : 1500 - $225 - 925 - 61.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.51%
Farm Level 2: 1000 - $15 - 963 - 96.30%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,136 - 93.66%
Average Income per Game$2,006,468
Year to Date Revenue$70,226,378
Farm
Home Games Left7
Average Attendance - %2,853 - 95.10%
Average Income per Game$80,599
Year to Date Revenue$2,740,370

Expense

Pro Players Total Salaries$106,221,607
Farm Players Total Salaries$1,342,625
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,133,542
Farm Year To Date Expenses$2,580,941
Pro Salary Cap To Date$79,300,649
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,038,808
Farm Estimated Season Revenue$564,194
Pro Remaining Season Days21
Pro Expenses Per Days$984,121
Pro Estimated Expenses$20,666,541
Farm Remaining Season Days23
Farm Expenses Per Days$29,321
Farm Estimated Expenses$674,383
Estimated Season Expenses$21,340,924
Season Salary Cap$97,674,104
Estimate Under Maximum Salary Cap of $121,330,574$23,656,470
Estimate Over Minimum Salary Cap of $61,700,000 $35,974,104
Current Bank Account$231,444,755
Projected Bank Account$222,706,833

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (5)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Ben Chiarot (1 Way Contract) $4,750,000 (3)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (1 Way Contract) $3,750,000 (2)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (3)
Nikita Tolopilo (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Filip Hallander (1 Way Contract) $881,250 (4)
Justin Sourdif (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (2)
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (3)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (4)
Sean Day (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $106,221,607
Year 2038 : $88,777,857
Year 2039 : $64,742,857
Year 2040 : $34,067,857
Salary Average Commitment
Year 2037 : $65,076,608
Year 2038 : $59,576,608
Year 2039 : $47,176,608
Year 2040 : $21,308,750
Salary Cap with 1 Way Contract
Year 2037 : $97,674,104
Year 2038 : $84,299,104
Year 2039 : $61,849,104
Year 2040 : $30,249,106

Farm Players Salaries

Frank Nazar $92,500 (2)
Oliver Kapanen $88,125 (2)
Daniil Chayka $88,125 (1)
Evan Nause $88,125 (3)
Carson Focht $82,500 (2)
Arthur Kaliyev $82,500 (3)
Vincent Iorio $81,417 (3)
Ludvig Jansson $79,375 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (2)
Fabian Wagner $70,625 (3)
Jack Malone $70,625 (2)
Alexandre Fortin $70,000 (1)
Vyacheslav Buteyets $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2037 : $1,342,625
Year 2038 : $1,042,209
Year 2039 : $474,709
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,332,681
Year 2038 : $1,032,431
Year 2039 : $488,056
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,515 - 93.07%
Level 2: 6000 - $57 - 5,515 - 91.91%
Level 3: 2500 - $42 - 2,293 - 91.73%
Level 4: 4500 - $25 - 4,276 - 95.02%
Luxury : 1500 - $133 - 1,436 - 95.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,954 - 97.71%
Farm Level 2: 1000 - $17 - 936 - 93.57%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %20,035 - 93.19%
Average Income per Game$1,919,660
Year to Date Revenue$67,188,101
Farm
Home Games Left7
Average Attendance - %2,890 - 96.33%
Average Income per Game$58,900
Year to Date Revenue$2,002,611

Expense

Pro Players Total Salaries$80,853,333
Farm Players Total Salaries$1,554,625
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,854,279
Farm Year To Date Expenses$2,856,767
Pro Salary Cap To Date$64,250,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,517,960
Farm Estimated Season Revenue$412,302
Pro Remaining Season Days21
Pro Expenses Per Days$730,833
Pro Estimated Expenses$15,347,493
Farm Remaining Season Days23
Farm Expenses Per Days$31,181
Farm Estimated Expenses$717,163
Estimated Season Expenses$16,064,656
Season Salary Cap$79,053,333
Estimate Under Maximum Salary Cap of $121,330,574$42,277,241
Estimate Over Minimum Salary Cap of $61,700,000 $17,353,333
Current Bank Account$90,924,207
Projected Bank Account$86,789,813

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Ilya Samsonov (Out of Payroll) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Adam Scheel $1,100,000 (1)
Tony DeAngelo $1,000,000 (1)
Sam Carrick $1,000,000 (2)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Ronnie Attard $1,000,000 (2)
Declan Chisholm $1,000,000 (1)
Victor Soderstrom $925,000 (1)
Jimmy Snuggerud $925,000 (3)
Jack Quinn (1 Way Contract) $863,333 (1)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Alexander Nylander $775,000 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $83,253,333
Year 2038 : $58,625,000
Year 2039 : $44,225,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $44,342,323
Year 2038 : $22,631,608
Year 2039 : $14,350,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $81,453,336
Year 2038 : $56,825,000
Year 2039 : $43,425,000
Year 2040 : $16,350,000

Farm Players Salaries

Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Beckett Sennecke $92,500 (3)
Cole Fraser $90,750 (1)
Tomas Hamara $83,750 (3)
Jake Boltmann $83,750 (2)
Miko Matikka $83,750 (3)
Isaac Ratcliffe $81,500 (1)
Kalle Vaisanen $79,375 (1)
Cameron Berg $79,375 (2)
Ethan Cardwell $79,375 (1)
Sergei Murashov $79,375 (3)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek $77,500 (1)
Nick Wolff $75,000 (1)
Josh Davies $70,625 (1)
Tyce Thompson $70,000 (2)
Justin Ertel $70,000 (1)
Bryce McConnell-Barker $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,554,625
Year 2038 : $651,500
Year 2039 : $339,375
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,421,875
Year 2038 : $642,500
Year 2039 : $339,375
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,380 - 62.57%
Level 2: 6000 - $80 - 3,841 - 64.02%
Level 3: 2500 - $55 - 1,659 - 66.35%
Level 4: 4500 - $35 - 3,122 - 69.37%
Luxury : 1500 - $200 - 1,030 - 68.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.57%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %14,031 - 65.26%
Average Income per Game$1,846,646
Year to Date Revenue$64,632,595
Farm
Home Games Left7
Average Attendance - %2,882 - 96.08%
Average Income per Game$81,462
Year to Date Revenue$2,769,720

Expense

Pro Players Total Salaries$110,639,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,266,209
Farm Year To Date Expenses$5,471,616
Pro Salary Cap To Date$73,819,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,079,873
Farm Estimated Season Revenue$570,236
Pro Remaining Season Days21
Pro Expenses Per Days$1,041,421
Pro Estimated Expenses$21,869,841
Farm Remaining Season Days23
Farm Expenses Per Days$60,255
Farm Estimated Expenses$1,385,865
Estimated Season Expenses$23,255,706
Season Salary Cap$100,014,172
Estimate Under Maximum Salary Cap of $121,330,574$21,316,402
Estimate Over Minimum Salary Cap of $61,700,000 $38,314,172
Current Bank Account$76,490,475
Projected Bank Account$64,884,878

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (4)
Dougie Hamilton (1 Way Contract) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (1)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (6)
Jeremy Lauzon (1 Way Contract) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (5)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $100,183,334
Year 2039 : $85,858,334
Year 2040 : $68,108,334
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $50,062,500
Year 2039 : $42,512,500
Year 2040 : $30,912,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $91,301,664
Year 2039 : $78,901,664
Year 2040 : $64,526,667

Farm Players Salaries

Owen Pickering $92,500 (2)
Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (1)
Adam Beckman $77,500 (2)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (2)
Jared Moe $75,000 (2)
Ryan Francis $75,000 (2)
Arnaud Durandeau $70,625 (2)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $646,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $633,125
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,284 - 75.48%
Level 2: 6000 - $74 - 3,993 - 66.55%
Level 3: 2500 - $60 - 1,511 - 60.43%
Level 4: 4500 - $35 - 3,019 - 67.10%
Luxury : 1500 - $170 - 1,413 - 94.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.79%
Farm Level 2: 1000 - $15 - 978 - 97.78%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %15,219 - 70.79%
Average Income per Game$1,869,996
Year to Date Revenue$65,449,858
Farm
Home Games Left7
Average Attendance - %2,894 - 96.45%
Average Income per Game$81,717
Year to Date Revenue$2,778,385

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,367,985
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,542,251
Farm Year To Date Expenses$2,707,157
Pro Salary Cap To Date$81,077,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,219,976
Farm Estimated Season Revenue$572,020
Pro Remaining Season Days21
Pro Expenses Per Days$949,777
Pro Estimated Expenses$19,945,317
Farm Remaining Season Days23
Farm Expenses Per Days$29,544
Farm Estimated Expenses$679,512
Estimated Season Expenses$20,624,829
Season Salary Cap$99,445,000
Estimate Under Maximum Salary Cap of $121,330,574$21,885,574
Estimate Over Minimum Salary Cap of $61,700,000 $37,745,000
Current Bank Account$108,505,244
Projected Bank Account$99,672,411

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
Ivan Provorov (1 Way Contract) $7,000,000 (1)
Adin Hill (1 Way Contract) $6,250,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (1)
K'Andre Miller (1 Way Contract) $3,820,000 (6)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Juuso Valimaki (1 Way Contract) $2,000,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (3)
Alexey Toropchenko $1,250,000 (3)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Trevor Lewis (1 Way Contract) $930,000 (1)
-1 Way Contract Salary Cap : $0
Parker Kelly (1 Way Contract) $825,000 (4)
Casey DeSmith (1 Way Contract) $800,000 (1)
Devin Cooley $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $100,375,000
Year 2038 : $81,025,000
Year 2039 : $71,975,000
Year 2040 : $59,700,000
Salary Average Commitment
Year 2037 : $33,630,000
Year 2038 : $26,918,750
Year 2039 : $21,937,500
Year 2040 : $16,737,500
Salary Cap with 1 Way Contract
Year 2037 : $99,445,000
Year 2038 : $76,895,000
Year 2039 : $67,845,000
Year 2040 : $56,020,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Cole Schwindt $100,000 (3)
Ryan Suzuki $100,000 (2)
Arshdeep Bains $100,000 (4)
Anthony Richard $100,000 (3)
Connor Zary $100,000 (2)
Alec Regula $100,000 (5)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Ryan Greene $88,125 (2)
Joel Blomqvist $88,125 (3)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (4)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Jackson Blake $79,375 (2)
Amadeus Lombardi (Out of Payroll) $79,375 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $2,447,360
Year 2038 : $2,457,735
Year 2039 : $1,475,535
Year 2040 : $1,006,785
Salary Average Commitment
Year 2037 : $1,619,876
Year 2038 : $1,619,876
Year 2039 : $753,626
Year 2040 : $335,084

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,616 - 94.52%
Level 2: 6000 - $50 - 5,718 - 95.30%
Level 3: 2500 - $30 - 2,445 - 97.78%
Level 4: 4500 - $20 - 4,395 - 97.66%
Luxury : 1500 - $150 - 1,400 - 93.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,936 - 96.81%
Farm Level 2: 1000 - $10 - 991 - 99.14%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %20,573 - 95.69%
Average Income per Game$1,846,522
Year to Date Revenue$62,781,752
Farm
Home Games Left7
Average Attendance - %2,928 - 97.59%
Average Income per Game$58,320
Year to Date Revenue$1,982,885

Expense

Pro Players Total Salaries$88,943,750
Farm Players Total Salaries$1,845,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,119,880
Farm Year To Date Expenses$2,840,826
Pro Salary Cap To Date$75,392,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,925,655
Farm Estimated Season Revenue$408,241
Pro Remaining Season Days21
Pro Expenses Per Days$847,712
Pro Estimated Expenses$17,801,952
Farm Remaining Season Days23
Farm Expenses Per Days$33,736
Farm Estimated Expenses$775,928
Estimated Season Expenses$18,577,880
Season Salary Cap$88,943,750
Estimate Under Maximum Salary Cap of $121,330,574$32,386,824
Estimate Over Minimum Salary Cap of $61,700,000 $27,243,750
Current Bank Account$51,918,668
Projected Bank Account$46,674,684

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Ryan O'Reilly (1 Way Contract) $8,700,000 (5)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
Joonas Korpisalo (1 Way Contract) $4,000,000 (4)
Andrew Peeke $2,750,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Evgeni Dadonov (1 Way Contract) $1,800,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
Carson Bjarnason $881,250 (3)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Luca Pinelli $793,750 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Trent Miner (Out of Payroll) $775,000 (2)
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $90,493,750
Year 2038 : $83,000,000
Year 2039 : $57,175,000
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $76,656,250
Year 2038 : $70,725,000
Year 2039 : $49,731,250
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $89,718,752
Year 2038 : $82,225,000
Year 2039 : $57,175,000
Year 2040 : $36,525,000

Farm Players Salaries

Theo Lindstein $92,500 (3)
Nate Danielson $92,500 (3)
Eduard Sale $92,500 (3)
Daniil But $92,500 (3)
Clark Bishop $90,750 (1)
Lenni Hameenaho $88,125 (3)
Cam Dineen $85,250 (1)
Ilya Protas $83,750 (3)
Sawyer Mynio $83,750 (1)
Noel Nordh $83,750 (3)
Luca Cagnoni $79,375 (3)
Jordan Sambrook $77,000 (1)
Mitchell Vande Sompel $77,000 (1)
Ethan Keppen $77,000 (1)
Blade Jenkins $77,000 (1)
Ruslan Khazheyev $75,000 (3)
Thomas Milic $75,000 (2)
Tuomas Uronen $70,625 (3)
Matyas Melovsky $70,625 (3)
Loke Johansson $70,625 (3)
Trent Swick $70,625 (3)
Dylan Roobroeck $70,625 (3)
Maros Jedlicka $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $1,845,875
Year 2038 : $1,278,125
Year 2039 : $1,133,125
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,793,709
Year 2038 : $1,284,959
Year 2039 : $1,144,959
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $121,330,574
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 $232,639,513 $87,840,175 $33,490,399 $26,140,175 $1,545,425 $8,454,575 232043
Arizona Coyotes $144,578,805 $97,012,088 $24,318,486 $35,312,088 $1,461,875 $8,538,125 281947
Boston Bruins $326,224,040 $94,795,664 $26,534,910 $33,095,664 $1,867,500 $8,132,500 241943
Buffalo Sabres $83,293,081 $95,827,856 $25,502,718 $34,127,856 $1,160,000 $8,840,000 351550
Calgary Flames $161,171,313 $94,631,648 $26,698,926 $32,931,648 $1,476,792 $8,523,208 241842
Carolina Hurricanes $258,847,519 $74,991,249 $46,339,325 $13,291,249 $2,835,132 $7,164,868 232649
Chicago Blackhawks $112,765,531 $85,669,498 $35,661,076 $23,969,498 $1,361,750 $8,638,250 321547
Colorado Avalanche $221,003,894 $99,722,500 $21,608,074 $38,022,500 $1,396,124 $8,603,876 211940
Columbus Blue Jackets $149,096,600 $89,169,832 $32,160,742 $27,469,832 $1,534,092 $8,465,908 291746
Dallas Stars $70,153,418 $67,016,518 $54,314,056 $5,316,518 $2,286,463 $7,713,537 242953
Detroit Red Wings $156,713,195 $82,505,000 $38,825,574 $20,805,000 $1,242,875 $8,757,125 331750
Edmonton Oilers $196,022,798 $96,000,000 $25,330,574 $34,300,000 $1,003,125 $8,996,875 331447
Florida Panthers $162,629,968 $90,599,998 $30,730,576 $28,899,998 $941,875 $9,058,125 301242
Los Angeles Kings $136,975,140 $97,266,500 $24,064,074 $35,566,500 $1,690,000 $8,310,000 232043
Minnesota Wild $169,509,552 $76,028,336 $45,302,238 $14,328,336 $1,919,335 $8,080,665 262248
Montreal Canadiens $142,869,523 $98,218,750 $23,111,824 $36,518,750 $1,987,590 $8,012,410 272552
Nashville Predators $209,556,702 $76,166,672 $45,163,902 $14,466,672 $613,262 $9,386,738 34943
New Jersey Devils $171,715,423 $93,744,168 $27,586,406 $32,044,168 $1,343,062 $8,656,938 351651
New York Islanders $154,561,308 $82,556,248 $38,774,326 $20,856,248 $1,607,792 $8,392,208 302050
New York Rangers $282,278,568 $94,225,000 $27,105,574 $32,525,000 $1,212,125 $8,787,875 331548
Ottawa Senators $269,176,888 $72,832,500 $48,498,074 $11,132,500 $1,272,500 $8,727,500 321749
Philadelphia Flyers $44,154,125 $107,555,000 $13,775,574 $45,855,000 $1,555,331 $8,444,669 301848
Pittsburgh Penguins $253,981,417 $97,628,000 $23,702,574 $35,928,000 $1,812,750 $8,187,250 252348
San Jose Sharks $191,127,082 $86,862,500 $34,468,074 $25,162,500 $1,530,500 $8,469,500 271643
St. Louis Blues $294,083,816 $89,058,307 $32,272,267 $27,358,307 $1,251,841 $8,748,159 242347
Tampa Bay Lightning $231,444,755 $97,674,104 $23,656,470 $35,974,104 $1,342,625 $8,657,375 341751
Toronto Maple Leafs $90,924,207 $79,053,333 $42,277,241 $17,353,333 $1,554,625 $8,445,375 301949
Vancouver Canucks $76,490,475 $100,014,172 $21,316,402 $38,314,172 $869,124 $9,130,876 341145
Washington Capitals $108,505,244 $99,445,000 $21,885,574 $37,745,000 $2,367,985 $7,632,015 232043
Winnipeg Jets $51,918,668 $88,943,750 $32,386,824 $27,243,750 $1,845,875 $8,154,125 302353