Team FinanceLast Update - March 7, 2024 at 18:12
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 - 5,388 - 76.97%
Level 2: 6000 - $60 - 5,766 - 96.10%
Level 3: 2500 - $35 - 2,454 - 98.16%
Level 4: 4500 - $25 - 4,375 - 97.22%
Luxury : 1500 - $200 - 1,041 - 69.41%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.08%
Farm Level 2: 1000 - $15 - 971 - 97.12%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,024 - 88.49%
Average Income per Game$1,919,535
Year to Date Revenue$78,700,955
Farm
Home Games Left0
Average Attendance - %2,873 - 95.76%
Average Income per Game$81,124
Year to Date Revenue$3,326,075

Expense

Pro Players Total Salaries$87,375,833
Farm Players Total Salaries$1,394,262
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,036,092
Farm Year To Date Expenses$2,405,541
Pro Salary Cap To Date$81,059,001
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$872,671
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,966
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$85,406,664
Estimate Under Maximum Salary Cap of $106,084,847$20,678,183
Estimate Over Minimum Salary Cap of $61,700,000 $23,706,664
Current Bank Account$196,772,279
Projected Bank Account$196,772,279

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (2)
Victor Hedman $7,875,000 (4)
Adam Henrique (1 Way Contract) $5,900,000 (3)
Mikael Backlund (1 Way Contract) $5,350,000 (3)
Ondrej Palat (1 Way Contract) $5,300,000 (1)
Shea Theodore $5,200,000 (4)
Ryan Strome (1 Way Contract) $5,000,000 (5)
Linus Ullmark (1 Way Contract) $5,000,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (5)
Marcus Pettersson $4,025,000 (1)
Brayden McNabb (1 Way Contract) $3,750,000 (2)
Jani Hakanpaa $3,420,000 (2)
Ryan Graves (1 Way Contract) $3,166,667 (6)
Anthony Duclair (1 Way Contract) $3,000,000 (3)
Stuart Skinner (1 Way Contract) $2,600,000 (5)
-1 Way Contract Salary Cap : $1,525,000
Pavel Zacha (1 Way Contract) $2,250,000 (3)
Ben Hutton (1 Way Contract) $2,100,000 (3)
Conor Sheary (1 Way Contract) $2,000,000 (3)
Joel Kiviranta (1 Way Contract) $1,050,000 (3)
Curtis Lazar (1 Way Contract) $1,000,000 (2)
Filip Gustavsson $1,000,000 (3)
Ryan McLeod (1 Way Contract) $970,000 (5)
Kieffer Bellows (1 Way Contract) $894,166 (1)
-1 Way Contract Salary Cap : $0
Kevin Gravel $850,000 (3)
Noah Juulsen $775,000 (4)
Michael McCarron $750,000 (2)
Fredrik Olofsson $750,000 (2)
Total Pro Players27
Salary Commitment
Year 2034 : $87,375,833
Year 2035 : $81,820,000
Year 2036 : $63,050,000
Year 2037 : $32,350,000
Salary Average Commitment
Year 2034 : $37,695,358
Year 2035 : $35,763,215
Year 2036 : $19,993,750
Year 2037 : $6,168,750
Salary Cap with 1 Way Contract
Year 2034 : $85,406,664
Year 2035 : $76,081,668
Year 2036 : $57,311,668
Year 2037 : $28,811,668

Farm Players Salaries

Cameron Morrison (Out of Payroll) $100,000 (2)
Tyler Inamoto $100,000 (3)
Tim Gettinger $99,825 (3)
Kole Lind $96,938 (3)
Xavier Bourgault $92,500 (2)
Samuel Poulin $92,500 (3)
Jimmy Lodge $83,750 (1)
Viktor Neuchev $83,750 (3)
Calle Clang $83,750 (3)
Dennis Cholowski $76,250 (5)
Aku Raty $75,000 (2)
Mike Callahan $75,000 (6)
Givani Smith $75,000 (2)
Jacob Larsson $75,000 (2)
Frederic Allard $75,000 (3)
Benton Maass $70,000 (5)
Croix Evingson $70,000 (5)
Jeremy McKenna $70,000 (3)
Total Farm Players18
Salary Commitment
Year 2034 : $1,494,262
Year 2035 : $1,408,583
Year 2036 : $991,083
Year 2037 : $291,250
Salary Average Commitment
Year 2034 : $1,415,625
Year 2035 : $1,331,875
Year 2036 : $913,750
Year 2037 : $285,625

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,686 - 95.52%
Level 2: 6000 - $65 - 4,700 - 78.33%
Level 3: 2500 - $50 - 1,815 - 72.60%
Level 4: 4500 - $30 - 3,563 - 79.17%
Luxury : 1500 - $175 - 1,158 - 77.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,942 - 97.12%
Farm Level 2: 1000 - $15 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,922 - 83.36%
Average Income per Game$1,948,251
Year to Date Revenue$79,878,280
Farm
Home Games Left0
Average Attendance - %2,905 - 96.83%
Average Income per Game$62,995
Year to Date Revenue$2,582,805

Expense

Pro Players Total Salaries$92,262,833
Farm Players Total Salaries$937,500
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$98,947,401
Farm Year To Date Expenses$4,543,493
Pro Salary Cap To Date$83,263,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$923,017
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$40,711
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,280,832
Estimate Under Maximum Salary Cap of $106,084,847$23,804,015
Estimate Over Minimum Salary Cap of $61,700,000 $20,580,832
Current Bank Account$132,219,055
Projected Bank Account$132,219,055

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (4)
Joshua Norris (1 Way Contract) $7,950,000 (5)
William Nylander $7,000,000 (2)
Evgeni Malkin (1 Way Contract) $6,100,000 (4)
Frederik Andersen (1 Way Contract) $6,000,000 (4)
Mathew Dumba (1 Way Contract) $6,000,000 (2)
Victor Olofsson (1 Way Contract) $4,750,000 (2)
Marco Scandella (Out of Payroll) $4,500,000 (2)
Alex Killorn (1 Way Contract) $4,450,000 (1)
Nick Leddy (1 Way Contract) $3,333,333 (2)
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (4)
Teddy Blueger (1 Way Contract) $1,900,000 (2)
James Reimer (1 Way Contract) $1,500,000 (2)
Pierre-edouard Bellemare (1 Way Contract) $1,350,000 (3)
Brendan Smith (1 Way Contract) $1,250,000 (2)
Garnet Hathaway (1 Way Contract) $1,010,000 (2)
William Borgen $1,000,000 (3)
Cameron Johnson (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Dennis Gilbert (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Beck Malenstyn $1,000,000 (3)
Lukas Reichel $925,000 (3)
Wayne Simmonds (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Keith Kinkaid (1 Way Contract) $877,000 (2)
-1 Way Contract Salary Cap : $0
Robert Bortuzzo (1 Way Contract) $875,000 (2)
Collin Delia (1 Way Contract) $850,000 (4)
-1 Way Contract Salary Cap : $0
Linus Weissbach (1 Way Contract) $842,500 (2)
-1 Way Contract Salary Cap : $0
Jordan Gross (1 Way Contract) $762,500 (3)
-1 Way Contract Salary Cap : $0
Rourke Chartier (1 Way Contract) $750,000 (2)
Kole Sherwood (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Andrew Nielsen (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $750,000 (3)
Otto Leskinen (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Trevor Lewis (1 Way Contract) $750,000 (1)
Mike Vecchione (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players37
Salary Commitment
Year 2034 : $96,762,833
Year 2035 : $87,432,833
Year 2036 : $48,337,500
Year 2037 : $41,787,500
Salary Average Commitment
Year 2034 : $52,202,208
Year 2035 : $47,752,208
Year 2036 : $21,250,000
Year 2037 : $15,650,000
Salary Cap with 1 Way Contract
Year 2034 : $86,780,832
Year 2035 : $81,580,832
Year 2036 : $45,962,500
Year 2037 : $40,937,500

Farm Players Salaries

Logan Day $100,000 (1)
John-Jason Peterka $88,125 (2)
Jansen Harkins $85,000 (3)
Gerald Mayhew $80,000 (1)
Gabriel Bourque $80,000 (1)
Mikael Pyyhtia $79,375 (3)
Leon Gawanke $75,000 (1)
Jakov Novak $70,000 (2)
Matthew Hellickson $70,000 (1)
Brett McKenzie $70,000 (2)
Maxence Guenette $70,000 (1)
John Moore $70,000 (1)
Cedric Pare (Out of Payroll) $70,000 (2)
Total Farm Players13
Salary Commitment
Year 2034 : $1,007,500
Year 2035 : $485,000
Year 2036 : $164,375
Year 2037 : $0
Salary Average Commitment
Year 2034 : $955,625
Year 2035 : $465,625
Year 2036 : $167,500
Year 2037 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,522 - 50.32%
Level 2: 6000 - $110 - 2,832 - 47.20%
Level 3: 2500 - $100 - 1,001 - 40.03%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,031 - 68.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,144 - 57.19%
Farm Level 2: 1000 - $30 - 453 - 45.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,186 - 47.38%
Average Income per Game$1,949,064
Year to Date Revenue$79,911,621
Farm
Home Games Left0
Average Attendance - %1,597 - 53.23%
Average Income per Game$70,783
Year to Date Revenue$2,902,110

Expense

Pro Players Total Salaries$87,300,000
Farm Players Total Salaries$1,903,875
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$91,265,710
Farm Year To Date Expenses$2,419,922
Pro Salary Cap To Date$87,265,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$853,271
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,971
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,300,000
Estimate Under Maximum Salary Cap of $106,084,847$18,784,847
Estimate Over Minimum Salary Cap of $61,700,000 $25,600,000
Current Bank Account$220,098,974
Projected Bank Account$220,098,974

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (5)
Roman Josi (1 Way Contract) $9,000,000 (3)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Jeff Skinner (1 Way Contract) $7,000,000 (4)
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
Rasmus Dahlin (1 Way Contract) $6,000,000 (3)
Nikita Zaitsev (1 Way Contract) $5,900,000 (1)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (4)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
Filip Hronek (1 Way Contract) $4,400,000 (3)
Nick Jensen (1 Way Contract) $4,050,000 (5)
Joe Pavelski (1 Way Contract) $3,500,000 (3)
Alexander Edler $2,500,000 (4)
Phil Kessel (1 Way Contract) $1,500,000 (1)
Josh Brown (1 Way Contract) $1,275,000 (4)
Derick Brassard (1 Way Contract) $1,200,000 (2)
Gustav Lindstrom $950,000 (2)
Jack Quinn (1 Way Contract) $925,000 (4)
Kent Johnson $925,000 (2)
Cole Perfetti $925,000 (2)
Tim Stutzle (1 Way Contract) $925,000 (6)
Colin Blackwell (1 Way Contract) $900,000 (3)
Pat Maroon $800,000 (2)
Total Pro Players23
Salary Commitment
Year 2034 : $87,300,000
Year 2035 : $87,263,333
Year 2036 : $76,463,333
Year 2037 : $38,663,333
Salary Average Commitment
Year 2034 : $45,218,750
Year 2035 : $39,318,750
Year 2036 : $33,937,500
Year 2037 : $22,681,250
Salary Cap with 1 Way Contract
Year 2034 : $87,300,000
Year 2035 : $79,900,000
Year 2036 : $69,100,000
Year 2037 : $31,300,000

Farm Players Salaries

Rem Pitlick $110,000 (3)
Garret Sparks $100,000 (1)
Jake Bischoff $95,000 (3)
Justin Hamonic $95,000 (3)
Dylan Blujus $95,000 (3)
Jordan Frasca $92,500 (3)
Georgii Merkulov $92,500 (3)
Jack Drury $88,125 (3)
Drew Helleson $88,125 (2)
Blake McLaughlin $83,750 (3)
Daniil Chechelev $79,375 (1)
Devin Cooley $78,800 (2)
Justin Taylor $75,000 (1)
Henry Bowlby $75,000 (2)
Joona Luoto $75,000 (2)
Luke Stevens $75,000 (3)
Jake Wahlin $75,000 (3)
Griffin Luce $75,000 (2)
Ross Olsson $75,000 (1)
Jake Massie $70,700 (2)
Nolan Kneen $70,000 (2)
Jack Becker $70,000 (3)
Josh Lammon $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2034 : $1,903,875
Year 2035 : $1,583,500
Year 2036 : $980,875
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,789,375
Year 2035 : $1,514,375
Year 2036 : $935,625
Year 2037 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,826 - 97.52%
Level 2: 6000 - $55 - 5,894 - 98.24%
Level 3: 2500 - $36 - 2,443 - 97.70%
Level 4: 4500 - $21 - 4,411 - 98.03%
Luxury : 1500 - $150 - 1,440 - 96.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.08%
Farm Level 2: 1000 - $15 - 977 - 97.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,014 - 97.74%
Average Income per Game$1,989,317
Year to Date Revenue$81,561,982
Farm
Home Games Left0
Average Attendance - %2,939 - 97.97%
Average Income per Game$83,320
Year to Date Revenue$3,416,135

Expense

Pro Players Total Salaries$101,886,141
Farm Players Total Salaries$1,026,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$102,764,413
Farm Year To Date Expenses$2,059,564
Pro Salary Cap To Date$90,369,075
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$980,244
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,587
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$90,818,640
Estimate Under Maximum Salary Cap of $106,084,847$15,266,207
Estimate Over Minimum Salary Cap of $61,700,000 $29,118,640
Current Bank Account$96,171,117
Projected Bank Account$96,171,117

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (4)
Mark Stone (1 Way Contract) $9,500,000 (4)
Pavel Buchnevich (1 Way Contract) $8,118,641 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (4)
Ryan Suter (1 Way Contract) $6,900,000 (2)
Gustav Nyquist (1 Way Contract) $5,500,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (3)
Robin Lehner (1 Way Contract) $5,000,000 (1)
Dmitry Kulikov (1 Way Contract) $4,500,000 (5)
Vincent Trocheck $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (2)
Nikita Zadorov (1 Way Contract) $4,000,000 (1)
Nick Bjugstad (1 Way Contract) $3,000,000 (4)
Karel Vejmelka (1 Way Contract) $2,725,000 (4)
Evgeny Dadonov (Out of Payroll) $2,250,000 (2)
Justin Schultz (1 Way Contract) $2,250,000 (2)
Tage Thompson (1 Way Contract) $1,400,000 (6)
Timothy Liljegren (1 Way Contract) $1,400,000 (2)
-1 Way Contract Salary Cap : $325,000
Kevin Stenlund (1 Way Contract) $1,250,000 (2)
Jaycob Megna $1,100,000 (1)
Danton Heinen (1 Way Contract) $1,000,000 (2)
Connor Mackey (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Drew O'Connor $1,000,000 (2)
Morgan Frost (1 Way Contract) $925,000 (2)
Tye Kartye (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Adam Ginning (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Cole McWard (1 Way Contract) $880,000 (3)
-1 Way Contract Salary Cap : $0
Michael Sgarbossa (1 Way Contract) $800,000 (4)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $793,750 (2)
-1 Way Contract Salary Cap : $0
Mark Jankowski (1 Way Contract) $750,000 (2)
Brandon Duhaime (1 Way Contract) $750,000 (2)
Ethen Frank (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Nick Swaney (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Fredrik Karlstrom (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
C.J. Suess (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players37
Salary Commitment
Year 2034 : $104,136,141
Year 2035 : $96,599,415
Year 2036 : $62,651,498
Year 2037 : $47,327,857
Salary Average Commitment
Year 2034 : $56,498,642
Year 2035 : $53,773,642
Year 2036 : $27,762,927
Year 2037 : $16,914,286
Salary Cap with 1 Way Contract
Year 2034 : $93,068,640
Year 2035 : $82,968,640
Year 2036 : $56,643,640
Year 2037 : $43,125,000

Farm Players Salaries

Brendan Brisson $92,500 (3)
Jacob MacDonald $92,500 (1)
Reilly Walsh $92,500 (3)
Adam Ruzicka $88,000 (2)
Scott Reedy $84,250 (2)
Matt Kiersted $76,250 (3)
Brian Pinho $75,000 (2)
Matheson Iacopelli $75,000 (1)
Joe Vrbetic $70,000 (2)
Zane McIntyre $70,000 (1)
Tim Schaller $70,000 (1)
Patrick Holway $70,000 (2)
David Drake $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2034 : $1,026,000
Year 2035 : $636,750
Year 2036 : $246,250
Year 2037 : $0
Salary Average Commitment
Year 2034 : $941,250
Year 2035 : $596,250
Year 2036 : $246,250
Year 2037 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,870 - 98.14%
Level 2: 6000 - $55 - 5,856 - 97.60%
Level 3: 2500 - $35 - 2,463 - 98.53%
Level 4: 4500 - $20 - 4,462 - 99.16%
Luxury : 1500 - $130 - 1,476 - 98.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,455 - 72.77%
Farm Level 2: 1000 - $20 - 712 - 71.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,128 - 98.27%
Average Income per Game$1,846,210
Year to Date Revenue$75,694,613
Farm
Home Games Left0
Average Attendance - %2,167 - 72.24%
Average Income per Game$72,453
Year to Date Revenue$2,970,580

Expense

Pro Players Total Salaries$93,474,858
Farm Players Total Salaries$1,005,625
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,389,435
Farm Year To Date Expenses$1,871,955
Pro Salary Cap To Date$84,092,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$929,672
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,107
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,706,110
Estimate Under Maximum Salary Cap of $106,084,847$16,378,737
Estimate Over Minimum Salary Cap of $61,700,000 $28,006,110
Current Bank Account$143,316,332
Projected Bank Account$143,316,332

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (2)
Adam Fox (1 Way Contract) $9,500,000 (5)
Andrei Svechnikov (1 Way Contract) $7,750,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (4)
Connor Hellebuyck (1 Way Contract) $6,166,666 (2)
Dylan Larkin (1 Way Contract) $6,100,000 (6)
Jonas Brodin (1 Way Contract) $6,000,000 (4)
Ryan Ellis (1 Way Contract) $6,000,000 (4)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (4)
J.T. Compher (1 Way Contract) $3,500,000 (1)
Jordan Kyrou $2,800,000 (1)
Gustav Forsling (1 Way Contract) $2,666,667 (2)
Artem Zub $2,500,000 (2)
Nicolas Hague (1 Way Contract) $2,294,150 (4)
Alexandre Texier (1 Way Contract) $1,525,000 (2)
-1 Way Contract Salary Cap : $450,000
Owen Tippett (1 Way Contract) $1,500,000 (3)
Christian Fischer (1 Way Contract) $1,125,875 (2)
Nick Perbix (1 Way Contract) $1,125,000 (4)
Daniil Tarasov (1 Way Contract) $1,050,000 (3)
-1 Way Contract Salary Cap : $0
Noah Cates $925,000 (1)
Dawson Mercer $925,000 (2)
Calen Addison (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Ukko-Pekka Luukkonen (1 Way Contract) $837,500 (2)
Rafael Harvey-Pinard (1 Way Contract) $825,000 (3)
Thomas Novak $800,000 (2)
Felix Sandstrom (1 Way Contract) $775,000 (1)
Jack Studnicka (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Alexander Barabanov (1 Way Contract) $750,000 (1)
Total Pro Players28
Salary Commitment
Year 2034 : $93,474,858
Year 2035 : $87,511,900
Year 2036 : $57,769,150
Year 2037 : $46,369,150
Salary Average Commitment
Year 2034 : $27,425,000
Year 2035 : $23,743,750
Year 2036 : $15,181,250
Year 2037 : $11,893,750
Salary Cap with 1 Way Contract
Year 2034 : $89,706,112
Year 2035 : $80,956,112
Year 2036 : $53,844,152
Year 2037 : $43,769,150

Farm Players Salaries

Kirill Marchenko $92,500 (2)
Nils Lundkvist $92,500 (2)
Cole Sillinger $92,500 (2)
Nicholas Robertson $88,125 (2)
Ronnie Attard $83,750 (2)
Jordan Harris $83,750 (1)
William Lockwood $83,750 (3)
Mikhail Maltsev $80,000 (1)
Marc Del Gaizo $79,375 (2)
Philipp Kurashev $79,375 (1)
Jon Gillies $75,000 (1)
Ivan Prosvetov $75,000 (2)
Total Farm Players12
Salary Commitment
Year 2034 : $1,005,625
Year 2035 : $690,658
Year 2036 : $77,500
Year 2037 : $0
Salary Average Commitment
Year 2034 : $824,042
Year 2035 : $525,292
Year 2036 : $83,750
Year 2037 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $82 - 6,688 - 95.55%
Level 2: 6000 - $59 - 5,540 - 92.33%
Level 3: 2500 - $41 - 2,351 - 94.04%
Level 4: 4500 - $22 - 4,304 - 95.65%
Luxury : 1500 - $147 - 1,413 - 94.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,907 - 95.34%
Farm Level 2: 1000 - $17 - 949 - 94.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,296 - 94.40%
Average Income per Game$1,906,475
Year to Date Revenue$78,165,488
Farm
Home Games Left0
Average Attendance - %2,856 - 95.20%
Average Income per Game$71,450
Year to Date Revenue$2,929,443

Expense

Pro Players Total Salaries$69,556,250
Farm Players Total Salaries$1,650,450
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,188,925
Farm Year To Date Expenses$2,772,035
Pro Salary Cap To Date$70,441,236
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$706,133
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,316
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,756,250
Estimate Under Maximum Salary Cap of $106,084,847$37,328,597
Estimate Over Minimum Salary Cap of $61,700,000 $7,056,250
Current Bank Account$211,028,302
Projected Bank Account$211,028,302

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $9,000,000 (3)
Nicklas Backstrom (1 Way Contract) $8,500,000 (2)
Sean Monahan (1 Way Contract) $6,350,000 (3)
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
Conor Garland (1 Way Contract) $4,950,000 (4)
Marcus Foligno (1 Way Contract) $3,100,000 (3)
Erik Cernak (1 Way Contract) $2,950,000 (2)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (2)
Carson Soucy $2,750,000 (1)
Nick Ritchie (1 Way Contract) $2,500,000 (1)
Oliver Kylington (1 Way Contract) $2,500,000 (4)
Zemgus Girgensons (1 Way Contract) $2,500,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (4)
Tucker Poolman $2,500,000 (2)
Adam Erne (1 Way Contract) $2,100,000 (2)
Yegor Sharangovich (1 Way Contract) $2,000,000 (4)
Andrew Cogliano (1 Way Contract) $1,250,000 (1)
Yegor Chinakhov $925,000 (2)
Sebastian Cossa $925,000 (3)
Kaiden Guhle (Out of Payroll) $925,000 (1)
Pyotr Kochetkov (1 Way Contract) $925,000 (2)
Andrew Poturalski (1 Way Contract) $900,000 (2)
Cooper Marody (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Talyn Boyko $793,750 (3)
Adam Gaudette $787,500 (2)
Total Pro Players25
Salary Commitment
Year 2034 : $70,481,250
Year 2035 : $63,131,250
Year 2036 : $32,118,750
Year 2037 : $11,950,000
Salary Average Commitment
Year 2034 : $30,056,250
Year 2035 : $25,231,250
Year 2036 : $15,550,000
Year 2037 : $3,256,250
Salary Cap with 1 Way Contract
Year 2034 : $69,681,250
Year 2035 : $62,256,250
Year 2036 : $32,118,750
Year 2037 : $11,950,000

Farm Players Salaries

Jonas Rondbjerg $100,000 (2)
Xavier Bernard $97,400 (2)
Felix Robert $95,000 (2)
Martin Pospisil $87,500 (2)
Nikita Pavlychev $87,000 (4)
Kim Nousiainen $86,000 (4)
Jack Badini $83,800 (2)
Lucas Edmonds $83,750 (2)
Malte Stromwall $75,000 (2)
Joseph Cecconi $75,000 (2)
Zach Sawchenko $75,000 (2)
Wyatt Kalynuk $75,000 (2)
Sean Josling $70,000 (2)
Bailey Brkin $70,000 (2)
Donald Busdeker $70,000 (2)
Riley McCourt $70,000 (1)
Billy Constantinou $70,000 (1)
Michal Stinil $70,000 (2)
Mason Mannek $70,000 (1)
Jackson Leppard $70,000 (2)
Nick Leivermann $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2034 : $1,650,450
Year 2035 : $1,390,450
Year 2036 : $173,000
Year 2037 : $173,000
Salary Average Commitment
Year 2034 : $1,548,125
Year 2035 : $1,268,125
Year 2036 : $149,375
Year 2037 : $149,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,171 - 73.87%
Level 2: 6000 - $60 - 5,618 - 93.64%
Level 3: 2500 - $43 - 2,344 - 93.78%
Level 4: 4500 - $23 - 4,321 - 96.02%
Luxury : 1500 - $160 - 1,392 - 92.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,908 - 95.41%
Farm Level 2: 1000 - $15 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,846 - 87.66%
Average Income per Game$1,902,820
Year to Date Revenue$78,015,610
Farm
Home Games Left0
Average Attendance - %2,866 - 95.52%
Average Income per Game$77,333
Year to Date Revenue$3,170,652

Expense

Pro Players Total Salaries$69,134,833
Farm Players Total Salaries$1,240,358
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,517,245
Farm Year To Date Expenses$1,931,284
Pro Salary Cap To Date$70,504,202
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$702,195
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,260
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,466,500
Estimate Under Maximum Salary Cap of $106,084,847$39,618,347
Estimate Over Minimum Salary Cap of $61,700,000 $4,766,500
Current Bank Account$118,432,334
Projected Bank Account$118,432,334

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (3)
Elias Pettersson (1 Way Contract) $7,350,000 (1)
T.J. Brodie (1 Way Contract) $6,000,000 (1)
Jaccob Slavin (1 Way Contract) $5,300,000 (2)
Carter Hart (1 Way Contract) $3,979,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (4)
Marcus Johansson (1 Way Contract) $3,750,000 (2)
Mattias Janmark (1 Way Contract) $3,400,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (1)
Kevin Lankinen $3,000,000 (2)
Pierre Engvall (1 Way Contract) $2,250,000 (1)
Mark Pysyk (1 Way Contract) $2,100,000 (2)
Josh Archibald (1 Way Contract) $2,000,000 (4)
Colin Miller (1 Way Contract) $1,850,000 (3)
William Carrier (1 Way Contract) $1,850,000 (1)
Matthew Highmore $1,600,000 (3)
Slater Koekkoek (1 Way Contract) $1,450,000 (4)
-1 Way Contract Salary Cap : $375,000
Jakub Zboril (1 Way Contract) $1,137,500 (3)
Rasmus Sandin $1,050,000 (2)
Jalen Chatfield $1,000,000 (1)
MacKenzie Entwistle (1 Way Contract) $1,000,000 (2)
David Gustafsson $881,250 (1)
Nicolas Meloche (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Matej Blumel $793,750 (1)
Jonathan Aspirot (1 Way Contract) $768,333 (1)
-1 Way Contract Salary Cap : $0
Brett Murray (1 Way Contract) $750,000 (1)
Kevin Labanc (1 Way Contract) $0 (0)
Total Pro Players27
Salary Commitment
Year 2034 : $69,134,833
Year 2035 : $42,466,500
Year 2036 : $27,266,500
Year 2037 : $11,279,000
Salary Average Commitment
Year 2034 : $31,740,179
Year 2035 : $18,833,929
Year 2036 : $9,727,679
Year 2037 : $6,331,250
Salary Cap with 1 Way Contract
Year 2034 : $66,466,504
Year 2035 : $42,391,500
Year 2036 : $26,191,500
Year 2037 : $10,204,000

Farm Players Salaries

Mitch Eliot $100,000 (1)
Ryan Zuhlsdorf $99,825 (1)
Lucas Carlsson $93,700 (2)
Jaret Anderson-Dolan $85,000 (2)
Keith Petruzzelli $83,750 (1)
Graham McPhee $82,500 (1)
Hayden Hodgson $82,500 (1)
Tanner Kaspick $82,500 (2)
Keaton Thompson (Out of Payroll) $81,500 (2)
Ryan McGregor $80,333 (1)
Justin Scott $80,000 (2)
Joel L'Esperance $79,750 (1)
Greg Meireles $75,500 (2)
Ryan Fitzgerald $75,000 (1)
Zachary Bouthillier $70,000 (1)
Benjamin Tardif $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2034 : $1,321,858
Year 2035 : $568,200
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,115,000
Year 2035 : $485,000
Year 2036 : $0
Year 2037 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,257 - 75.10%
Level 2: 6000 - $60 - 5,759 - 95.98%
Level 3: 2500 - $35 - 2,438 - 97.51%
Level 4: 4500 - $20 - 4,391 - 97.58%
Luxury : 1500 - $200 - 1,023 - 68.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,862 - 93.12%
Farm Level 2: 1000 - $15 - 931 - 93.11%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,867 - 87.76%
Average Income per Game$1,860,933
Year to Date Revenue$76,298,272
Farm
Home Games Left0
Average Attendance - %2,793 - 93.11%
Average Income per Game$79,148
Year to Date Revenue$3,245,070

Expense

Pro Players Total Salaries$88,783,333
Farm Players Total Salaries$1,803,445
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,274,925
Farm Year To Date Expenses$4,790,644
Pro Salary Cap To Date$88,274,973
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$885,826
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$44,068
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$88,783,333
Estimate Under Maximum Salary Cap of $106,084,847$17,301,514
Estimate Over Minimum Salary Cap of $61,700,000 $27,083,333
Current Bank Account$205,632,116
Projected Bank Account$205,632,116

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (3)
John Carlson (1 Way Contract) $8,000,000 (2)
David Pastrnak (1 Way Contract) $6,670,000 (6)
Brock Boeser $6,650,000 (2)
Cam Fowler (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (5)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Elias Lindholm (1 Way Contract) $4,850,000 (2)
Boone Jenner (1 Way Contract) $4,250,000 (5)
Jake Oettinger (1 Way Contract) $4,000,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (4)
Brandon Tanev (1 Way Contract) $3,500,000 (2)
Erik Haula (1 Way Contract) $3,150,000 (4)
Matt Duchene (1 Way Contract) $3,000,000 (2)
Ryan Lindgren $3,000,000 (3)
Jason Dickinson (1 Way Contract) $2,650,000 (3)
Martin Jones $2,500,000 (3)
Brandon Hagel (1 Way Contract) $1,500,000 (3)
Mac Guzda $925,000 (3)
Philip Tomasino (1 Way Contract) $863,333 (2)
Zach Aston-Reese $840,000 (3)
Wade Allison $785,000 (2)
Simon Benoit $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2034 : $88,783,333
Year 2035 : $97,048,333
Year 2036 : $58,900,000
Year 2037 : $28,150,000
Salary Average Commitment
Year 2034 : $25,830,358
Year 2035 : $24,905,358
Year 2036 : $19,024,108
Year 2037 : $7,324,108
Salary Cap with 1 Way Contract
Year 2034 : $88,783,333
Year 2035 : $88,033,333
Year 2036 : $49,885,000
Year 2037 : $24,070,000

Farm Players Salaries

Steven Kampfer $100,000 (2)
Xavier Ouellet $100,000 (2)
Devin Shore $100,000 (3)
Jason Polin $92,500 (3)
Jake Livingstone $92,500 (3)
Akito Hirose $92,500 (3)
Hunter McKown $92,500 (3)
Marc McLaughlin $92,500 (3)
Ridly Greig $92,500 (3)
Cale Fleury $90,000 (1)
Samuel Bolduc $88,125 (2)
Luke Evangelista $88,125 (3)
Nolan Foote $86,333 (2)
Tyler Wall $77,688 (1)
Travis Barron $77,500 (2)
Ben Gleason $77,500 (2)
Steven Fogarty $76,300 (1)
Tanner Laczynski $76,250 (2)
Zachary Emond $70,625 (1)
Mason Jobst $70,000 (1)
Tyler Benson $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2034 : $1,803,445
Year 2035 : $1,348,833
Year 2036 : $743,125
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,689,150
Year 2035 : $1,225,625
Year 2036 : $702,500
Year 2037 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $92 - 6,712 - 95.88%
Level 2: 6000 - $57 - 5,747 - 95.78%
Level 3: 2500 - $37 - 2,423 - 96.94%
Level 4: 4500 - $25 - 4,344 - 96.54%
Luxury : 1500 - $164 - 1,439 - 95.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,894 - 94.69%
Farm Level 2: 1000 - $15 - 955 - 95.48%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,665 - 96.11%
Average Income per Game$2,055,092
Year to Date Revenue$84,258,764
Farm
Home Games Left0
Average Attendance - %2,849 - 94.95%
Average Income per Game$76,816
Year to Date Revenue$3,149,460

Expense

Pro Players Total Salaries$92,795,000
Farm Players Total Salaries$1,725,563
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,988,482
Farm Year To Date Expenses$5,295,219
Pro Salary Cap To Date$87,579,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$923,318
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$47,941
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,245,000
Estimate Under Maximum Salary Cap of $106,084,847$14,839,847
Estimate Over Minimum Salary Cap of $61,700,000 $29,545,000
Current Bank Account$144,239,753
Projected Bank Account$144,239,753

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (4)
Jack Eichel (1 Way Contract) $10,000,000 (1)
Matthew Tkachuk (1 Way Contract) $9,500,000 (4)
Patrik Laine (1 Way Contract) $8,900,000 (5)
Tyler Seguin (1 Way Contract) $7,600,000 (4)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (5)
John Marino (1 Way Contract) $4,400,000 (3)
Phillip Danault (1 Way Contract) $4,250,000 (2)
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
Marc Staal (1 Way Contract) $1,750,000 (2)
Sean Durzi (1 Way Contract) $1,700,000 (2)
Michael Rasmussen (1 Way Contract) $1,550,000 (2)
Matt Benning (1 Way Contract) $1,250,000 (5)
Nathan Beaulieu (1 Way Contract) $1,250,000 (1)
Moritz Seider $1,000,000 (2)
Derek Ryan (1 Way Contract) $995,000 (3)
Frank Vatrano (1 Way Contract) $900,000 (2)
Malcolm Subban (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Alex Lyon $700,000 (1)
Sergei Bobrovsky (1 Way Contract) $700,000 (2)
Paul Thompson (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2034 : $92,795,000
Year 2035 : $75,400,000
Year 2036 : $58,150,000
Year 2037 : $52,500,000
Salary Average Commitment
Year 2034 : $35,916,750
Year 2035 : $31,591,750
Year 2036 : $24,398,000
Year 2037 : $22,709,250
Salary Cap with 1 Way Contract
Year 2034 : $91,245,000
Year 2035 : $75,145,000
Year 2036 : $57,895,000
Year 2037 : $52,500,000

Farm Players Salaries

Garrett Pilon (Out of Payroll) $110,000 (1)
Shane Bowers $110,000 (1)
Nolan Stevens $100,000 (1)
Justin Richards $100,000 (1)
Robin Salo $96,938 (2)
Jake Neighbours $92,500 (2)
Brady Lyle $92,500 (1)
Keegan Iverson $92,125 (1)
Mike Robinson $92,125 (1)
Roni Hirvonen $88,125 (3)
Wyatt Kaiser $83,750 (2)
Matthew Stienburg $83,750 (3)
Mitch Reinke $82,500 (1)
Collin Adams $80,000 (1)
Clayton Phillips $79,375 (1)
Jack Gorniak $79,375 (1)
Dustin Tokarski $77,500 (5)
Dakota Mermis $75,000 (1)
Spencer Watson $75,000 (1)
Evan Vierling $75,000 (3)
Aaron Luchuk $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2034 : $1,835,563
Year 2035 : $597,563
Year 2036 : $324,375
Year 2037 : $77,500
Salary Average Commitment
Year 2034 : $1,593,075
Year 2035 : $581,250
Year 2036 : $316,875
Year 2037 : $70,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $80 - 6,639 - 94.85%
Level 2: 6000 - $55 - 5,650 - 94.17%
Level 3: 2500 - $35 - 2,378 - 95.12%
Level 4: 4500 - $20 - 4,369 - 97.08%
Luxury : 1500 - $130 - 1,434 - 95.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,412 - 70.61%
Farm Level 2: 1000 - $20 - 683 - 68.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,471 - 95.21%
Average Income per Game$1,786,507
Year to Date Revenue$73,246,794
Farm
Home Games Left0
Average Attendance - %2,095 - 69.83%
Average Income per Game$70,141
Year to Date Revenue$2,875,780

Expense

Pro Players Total Salaries$90,693,143
Farm Players Total Salaries$1,607,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$91,974,984
Farm Year To Date Expenses$2,057,044
Pro Salary Cap To Date$88,768,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$866,291
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,335
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,955,144
Estimate Under Maximum Salary Cap of $106,084,847$16,129,703
Estimate Over Minimum Salary Cap of $61,700,000 $28,255,144
Current Bank Account$90,622,671
Projected Bank Account$90,622,671

Pro Players Salaries

Mitch Marner (1 Way Contract) $10,903,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (2)
Evgeny Kuznetsov $7,800,000 (5)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (1)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
Cam Atkinson (1 Way Contract) $5,875,000 (1)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (3)
Alex Goligoski (1 Way Contract) $5,350,000 (1)
Mikael Granlund (1 Way Contract) $5,000,000 (3)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (1)
Colton Sissons $2,857,143 (5)
Casey Mittelstadt (1 Way Contract) $2,500,000 (3)
David Kampf $1,500,000 (1)
Eric Comrie (1 Way Contract) $1,070,000 (1)
Niko Mikkola $850,000 (1)
Andrew Agozzino (1 Way Contract) $800,000 (2)
Robert Hagg (1 Way Contract) $800,000 (1)
Jordie Benn (1 Way Contract) $750,000 (1)
Mitchell Stephens (1 Way Contract) $738,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players21
Salary Commitment
Year 2034 : $90,693,143
Year 2035 : $63,360,143
Year 2036 : $47,560,143
Year 2037 : $27,060,143
Salary Average Commitment
Year 2034 : $40,257,286
Year 2035 : $26,043,000
Year 2036 : $23,393,000
Year 2037 : $18,018,000
Salary Cap with 1 Way Contract
Year 2034 : $89,955,144
Year 2035 : $63,360,143
Year 2036 : $47,560,143
Year 2037 : $27,060,143

Farm Players Salaries

John Quenneville $92,500 (1)
Paul Cotter $92,500 (2)
Logan Stankoven $88,125 (3)
Jan Bednar $79,375 (2)
William Lagesson $79,375 (1)
Gannon Laroque $79,375 (3)
Jeremy Davies $75,000 (2)
Ryan Shea $75,000 (1)
Kristians Rubins $75,000 (4)
Brandon Saigeon $75,000 (4)
Nathan Clurman $75,000 (3)
Brinson Pasichnuk $75,000 (1)
Alex Peters $75,000 (3)
Michael McNiven $75,000 (4)
Seth Griffith $75,000 (1)
Lucas Ciona $70,625 (3)
Ethan Samson $70,625 (3)
Abbott Girduckis $70,000 (1)
Christopher Gibson $70,000 (1)
Dean Stewart $70,000 (1)
Ryan Tverberg (Out of Payroll) $70,000 (3)
Aaron Palushaj $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2034 : $1,677,500
Year 2035 : $1,000,625
Year 2036 : $753,750
Year 2037 : $225,000
Salary Average Commitment
Year 2034 : $1,630,000
Year 2035 : $953,750
Year 2036 : $734,375
Year 2037 : $215,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,906 - 98.65%
Level 2: 6000 - $55 - 5,885 - 98.09%
Level 3: 2500 - $40 - 2,400 - 96.01%
Level 4: 4500 - $25 - 4,373 - 97.18%
Luxury : 1500 - $150 - 1,446 - 96.40%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.43%
Farm Level 2: 1000 - $20 - 700 - 70.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,010 - 97.72%
Average Income per Game$1,831,700
Year to Date Revenue$75,099,715
Farm
Home Games Left0
Average Attendance - %2,669 - 88.97%
Average Income per Game$63,225
Year to Date Revenue$2,592,240

Expense

Pro Players Total Salaries$80,222,583
Farm Players Total Salaries$1,446,625
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,683,776
Farm Year To Date Expenses$2,498,558
Pro Salary Cap To Date$72,085,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$805,819
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,859
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,262,496
Estimate Under Maximum Salary Cap of $106,084,847$31,822,351
Estimate Over Minimum Salary Cap of $61,700,000 $12,562,496
Current Bank Account$164,422,386
Projected Bank Account$164,422,386

Pro Players Salaries

Seth Jones (1 Way Contract) $9,500,000 (5)
Aaron Ekblad $7,500,000 (5)
Mathew Barzal (1 Way Contract) $7,000,000 (2)
Alex DeBrincat (1 Way Contract) $6,400,000 (2)
Jordan Staal (1 Way Contract) $6,000,000 (6)
Andrew Copp (1 Way Contract) $5,625,000 (4)
Jake DeBrusk (1 Way Contract) $4,000,000 (3)
Tristan Jarry (1 Way Contract) $3,500,000 (6)
Kailer Yamamoto (1 Way Contract) $3,100,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (4)
Jesse Puljujarvi (1 Way Contract) $3,000,000 (2)
Zach Whitecloud (1 Way Contract) $2,750,000 (5)
Jake Bean $2,300,000 (3)
Tyson Jost (1 Way Contract) $2,000,000 (3)
Barrett Hayton (1 Way Contract) $1,775,000 (2)
Caleb Jones (1 Way Contract) $1,350,000 (2)
Bowen Byram (1 Way Contract) $1,000,000 (2)
Spencer Knight (1 Way Contract) $925,000 (6)
Ben Meyers (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Sam Steel (1 Way Contract) $925,000 (3)
Alexis Lafreniere (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Philip Broberg $925,000 (3)
Jack Hughes $925,000 (2)
Akil Thomas (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Josh Maniscalco (1 Way Contract) $853,000 (2)
-1 Way Contract Salary Cap : $0
Connor Dewar (1 Way Contract) $825,833 (3)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Haydn Fleury (1 Way Contract) $762,500 (4)
Joe Hicketts (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2034 : $80,222,583
Year 2035 : $83,840,500
Year 2036 : $59,062,500
Year 2037 : $47,437,500
Salary Average Commitment
Year 2034 : $29,701,250
Year 2035 : $29,701,250
Year 2036 : $21,007,500
Year 2037 : $15,025,000
Salary Cap with 1 Way Contract
Year 2034 : $74,262,496
Year 2035 : $74,262,496
Year 2036 : $52,812,500
Year 2037 : $42,662,500

Farm Players Salaries

Ty Dellandrea $100,000 (3)
Josh Mahura $92,500 (2)
Joe Veleno $92,500 (2)
Chase Perry $90,750 (3)
Jared McIsaac $88,125 (3)
Jett Woo $86,500 (2)
Liam O'Brien $80,000 (4)
Dillon Hamaliuk $80,000 (4)
Nathan Walker $75,000 (2)
Gage Alexander $75,000 (2)
Jaydon Dureau $75,000 (5)
Calle Sjalin $75,000 (3)
Simon Johansson $75,000 (3)
Patrick Guay $75,000 (3)
Judd Caulfield $75,000 (2)
Remi Poirier $70,625 (2)
Alex Kannok Leipert $70,625 (2)
Brandon Bussi $70,000 (4)
Total Farm Players18
Salary Commitment
Year 2034 : $1,446,625
Year 2035 : $1,438,750
Year 2036 : $801,000
Year 2037 : $315,000
Salary Average Commitment
Year 2034 : $1,345,625
Year 2035 : $1,345,625
Year 2036 : $738,125
Year 2037 : $285,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,198 - 74.25%
Level 2: 6000 - $49 - 5,797 - 96.61%
Level 3: 2500 - $44 - 2,336 - 93.44%
Level 4: 4500 - $29 - 4,259 - 94.64%
Luxury : 1500 - $184 - 1,073 - 71.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,989 - 99.43%
Farm Level 2: 1000 - $13 - 983 - 98.33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,663 - 86.80%
Average Income per Game$1,821,364
Year to Date Revenue$74,675,924
Farm
Home Games Left0
Average Attendance - %2,972 - 99.07%
Average Income per Game$56,533
Year to Date Revenue$2,317,856

Expense

Pro Players Total Salaries$90,231,000
Farm Players Total Salaries$1,941,709
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,683,435
Farm Year To Date Expenses$2,380,779
Pro Salary Cap To Date$86,013,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$861,972
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,484
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$88,556,000
Estimate Under Maximum Salary Cap of $106,084,847$17,528,847
Estimate Over Minimum Salary Cap of $61,700,000 $26,856,000
Current Bank Account$225,556,153
Projected Bank Account$225,556,153

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (5)
Cody Ceci (1 Way Contract) $6,500,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (5)
Kevin Fiala (1 Way Contract) $6,000,000 (4)
Tyler Toffoli (1 Way Contract) $5,850,000 (2)
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (1)
Joel Farabee (1 Way Contract) $5,000,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (5)
Vince Dunn (1 Way Contract) $4,000,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (3)
Dylan DeMelo (1 Way Contract) $3,000,000 (2)
Mathieu Joseph (1 Way Contract) $2,950,000 (3)
Anders Bjork (1 Way Contract) $1,600,000 (1)
Morgan Geekie (1 Way Contract) $1,400,000 (1)
Joonas Korpisalo (1 Way Contract) $1,100,000 (2)
Morgan Barron $925,000 (1)
Pavol Regenda (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jesse Ylonen $881,000 (2)
Seth Helgeson (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Connor Ingram (1 Way Contract) $750,000 (6)
Total Pro Players23
Salary Commitment
Year 2034 : $90,231,000
Year 2035 : $72,656,000
Year 2036 : $45,400,000
Year 2037 : $39,200,000
Salary Average Commitment
Year 2034 : $31,158,334
Year 2035 : $26,083,334
Year 2036 : $20,437,798
Year 2037 : $18,833,333
Salary Cap with 1 Way Contract
Year 2034 : $88,556,000
Year 2035 : $70,531,000
Year 2036 : $44,200,000
Year 2037 : $38,000,000

Farm Players Salaries

Ben Harpur $125,000 (1)
Dylan Holloway $92,500 (1)
Matt Coronato $92,500 (2)
Chase Pearson $91,783 (2)
Mason Shaw $90,000 (1)
Declan Chisholm $89,650 (1)
Alex Turcotte $89,500 (2)
Olof Lindbom $88,125 (2)
Jackson LaCombe $88,125 (1)
Daniel Torgersson $88,125 (2)
Alex Green $87,313 (2)
Maxim Cajkovic $83,750 (1)
Oskar Back (Out of Payroll) $83,750 (1)
Linus Karlsson $83,750 (1)
Adam Wilsby $79,375 (1)
Jiri Patera $77,688 (1)
Liam Foudy $76,300 (1)
Adam Brooks $76,300 (3)
Sheldon Rempal $76,300 (1)
Vinny Lettieri $75,000 (1)
Hugh McGing $75,000 (1)
Joel Daccord $75,000 (2)
Xavier Bouchard $70,625 (1)
Derrick Pouliot $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2034 : $2,025,457
Year 2035 : $688,646
Year 2036 : $76,300
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,872,500
Year 2035 : $633,125
Year 2036 : $70,000
Year 2037 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,187 - 74.10%
Level 2: 6000 - $60 - 5,771 - 96.18%
Level 3: 2500 - $49 - 1,766 - 70.64%
Level 4: 4500 - $26 - 4,349 - 96.64%
Luxury : 1500 - $178 - 1,142 - 76.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,407 - 70.34%
Farm Level 2: 1000 - $15 - 965 - 96.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,214 - 84.72%
Average Income per Game$1,881,243
Year to Date Revenue$77,130,974
Farm
Home Games Left0
Average Attendance - %2,371 - 79.05%
Average Income per Game$70,742
Year to Date Revenue$2,900,415

Expense

Pro Players Total Salaries$84,229,190
Farm Players Total Salaries$1,265,256
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,902,035
Farm Year To Date Expenses$5,444,895
Pro Salary Cap To Date$76,794,765
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$796,534
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$48,305
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,096,688
Estimate Under Maximum Salary Cap of $106,084,847$27,988,159
Estimate Over Minimum Salary Cap of $61,700,000 $16,396,688
Current Bank Account$148,579,255
Projected Bank Account$148,579,255

Pro Players Salaries

Claude Giroux (1 Way Contract) $7,500,000 (4)
Nico Hischier (1 Way Contract) $7,250,000 (1)
Kyle Connor (1 Way Contract) $7,142,857 (3)
Filip Forsberg (1 Way Contract) $6,000,000 (6)
Adam Pelech $5,750,000 (2)
Samuel Girard $5,000,000 (2)
Drake Batherson (1 Way Contract) $4,975,000 (3)
Travis Sanheim $4,600,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (4)
Olli Maatta (1 Way Contract) $4,033,333 (2)
Jack Roslovic (1 Way Contract) $4,000,000 (2)
Dylan Strome (1 Way Contract) $3,500,000 (1)
Henri Jokiharju $2,500,000 (2)
Ilya Samsonov (1 Way Contract) $2,400,000 (4)
Juuso Valimaki (1 Way Contract) $1,600,000 (1)
Austin Watson $1,500,000 (1)
Jake Christiansen (1 Way Contract) $1,200,000 (4)
-1 Way Contract Salary Cap : $125,000
K'Andre Miller (1 Way Contract) $1,200,000 (1)
Jeremy Swayman (1 Way Contract) $1,200,000 (1)
Jack Ahcan (1 Way Contract) $1,200,000 (4)
-1 Way Contract Salary Cap : $125,000
Austin Wagner (1 Way Contract) $1,133,000 (1)
-1 Way Contract Salary Cap : $58,000
Brandon Biro (1 Way Contract) $1,000,000 (3)
Joel Teasdale (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Patrick Khodorenko (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Alex Newhook $925,000 (2)
Jakub Galvas (1 Way Contract) $907,500 (3)
-1 Way Contract Salary Cap : $0
Karson Kuhlman $850,000 (1)
Michael Amadio (1 Way Contract) $762,500 (2)
Total Pro Players28
Salary Commitment
Year 2034 : $84,229,190
Year 2035 : $66,496,190
Year 2036 : $38,925,357
Year 2037 : $24,900,000
Salary Average Commitment
Year 2034 : $31,618,750
Year 2035 : $20,743,750
Year 2036 : $14,200,000
Year 2037 : $11,225,000
Salary Cap with 1 Way Contract
Year 2034 : $78,096,692
Year 2035 : $60,938,692
Year 2036 : $33,367,856
Year 2037 : $20,250,000

Farm Players Salaries

Kyle Capobianco $100,000 (1)
Olivier Rodrigue $96,938 (3)
Isak Rosen $92,500 (2)
Pavel Gogolev $92,500 (1)
Chaz Reddekopp $90,000 (3)
Gage Goncalves $88,125 (3)
Jonah Gadjovich $86,300 (1)
Olle Eriksson-Ek $85,456 (3)
Donovan Sebrango $83,750 (3)
Jermaine Loewen $77,688 (3)
Trey Fix-Wolansky $77,000 (1)
Spencer Stastney $75,000 (2)
Joona Koppanen $75,000 (2)
Carson Meyer $75,000 (1)
Tristen Nielsen $70,000 (1)
Ryan Lohin (Out of Payroll) $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2034 : $1,335,256
Year 2035 : $758,332
Year 2036 : $515,832
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,206,875
Year 2035 : $694,375
Year 2036 : $451,875
Year 2037 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,782 - 96.89%
Level 2: 6000 - $60 - 5,767 - 96.12%
Level 3: 2500 - $35 - 2,444 - 97.74%
Level 4: 4500 - $20 - 4,431 - 98.48%
Luxury : 1500 - $200 - 1,003 - 66.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,386 - 69.29%
Farm Level 2: 1000 - $15 - 953 - 95.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,427 - 95.01%
Average Income per Game$1,831,947
Year to Date Revenue$75,109,826
Farm
Home Games Left0
Average Attendance - %2,339 - 77.95%
Average Income per Game$69,721
Year to Date Revenue$2,858,580

Expense

Pro Players Total Salaries$86,420,000
Farm Players Total Salaries$1,768,593
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,174,707
Farm Year To Date Expenses$2,595,469
Pro Salary Cap To Date$82,592,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$817,009
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,400
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$84,495,000
Estimate Under Maximum Salary Cap of $106,084,847$21,589,847
Estimate Over Minimum Salary Cap of $61,700,000 $22,795,000
Current Bank Account$124,463,005
Projected Bank Account$124,463,005

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,750,000 (3)
Darnell Nurse (1 Way Contract) $9,250,000 (5)
Max Pacioretty (1 Way Contract) $7,000,000 (1)
Colton Parayko (1 Way Contract) $6,500,000 (5)
Nate Schmidt (1 Way Contract) $5,950,000 (3)
Andrew Mangiapane (1 Way Contract) $5,300,000 (5)
Mike Matheson (1 Way Contract) $4,900,000 (3)
Tomas Tatar (1 Way Contract) $4,500,000 (1)
Craig Smith (1 Way Contract) $3,300,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (5)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (1)
Max Domi (1 Way Contract) $3,000,000 (2)
Casey Cizikas (1 Way Contract) $2,750,000 (2)
Brett Kulak (1 Way Contract) $2,750,000 (4)
Philippe Myers (1 Way Contract) $2,550,000 (1)
Jordan Martinook (1 Way Contract) $2,500,000 (2)
Travis Boyd (1 Way Contract) $1,750,000 (1)
Pheonix Copley (1 Way Contract) $1,500,000 (2)
Daniel Sprong (1 Way Contract) $1,250,000 (1)
Ryan Donato (1 Way Contract) $1,200,000 (1)
John Hayden (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Stefan Noesen $1,000,000 (1)
Michael Anderson (1 Way Contract) $1,000,000 (1)
Taro Hirose (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Kovacevic $770,000 (3)
Total Pro Players25
Salary Commitment
Year 2034 : $86,420,000
Year 2035 : $57,920,000
Year 2036 : $48,170,000
Year 2037 : $26,800,000
Salary Average Commitment
Year 2034 : $32,678,572
Year 2035 : $13,678,572
Year 2036 : $9,078,572
Year 2037 : $5,862,500
Salary Cap with 1 Way Contract
Year 2034 : $84,495,000
Year 2035 : $57,920,000
Year 2036 : $48,170,000
Year 2037 : $26,800,000

Farm Players Salaries

Christopher Brown $100,000 (1)
Devante Stephens $100,000 (1)
Stefan LeBlanc $100,000 (1)
Garrett Metcalf $97,391 (1)
Maxime Lajoie $85,910 (1)
Ivan Lodnia $83,750 (1)
C.J. Smith $82,500 (1)
Otto Koivula $80,000 (5)
Mikhail Abramov $79,375 (1)
Curtis Douglas $79,375 (1)
Cameron Hughes $77,000 (1)
Austin Osmanski $77,000 (1)
Patrick Shea $77,000 (1)
Markus Niemelainen $77,000 (1)
Joseph Woll $76,667 (1)
David Cotton $75,000 (1)
Pontus Holmberg $70,625 (1)
Patrick Newell $70,000 (1)
Mitchell Hoelscher $70,000 (2)
Louis Crevier $70,000 (3)
Justin Woods $70,000 (1)
Jean-Francois Berube $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2034 : $1,768,592
Year 2035 : $220,000
Year 2036 : $150,000
Year 2037 : $80,000
Salary Average Commitment
Year 2034 : $1,596,250
Year 2035 : $219,375
Year 2036 : $149,375
Year 2037 : $79,375

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $81 - 6,701 - 95.73%
Level 2: 6000 - $62 - 5,692 - 94.86%
Level 3: 2500 - $45 - 2,333 - 93.34%
Level 4: 4500 - $30 - 3,858 - 85.73%
Luxury : 1500 - $150 - 1,426 - 95.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,930 - 96.49%
Farm Level 2: 1000 - $16 - 957 - 95.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,009 - 93.07%
Average Income per Game$1,968,513
Year to Date Revenue$80,709,015
Farm
Home Games Left0
Average Attendance - %2,887 - 96.23%
Average Income per Game$73,161
Year to Date Revenue$2,999,588

Expense

Pro Players Total Salaries$70,473,535
Farm Players Total Salaries$1,921,113
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,452,267
Farm Year To Date Expenses$5,997,626
Pro Salary Cap To Date$77,492,703
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$714,706
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$54,322
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,473,536
Estimate Under Maximum Salary Cap of $106,084,847$36,611,311
Estimate Over Minimum Salary Cap of $61,700,000 $7,773,536
Current Bank Account$102,897,943
Projected Bank Account$102,897,943

Pro Players Salaries

Jesper Bratt (1 Way Contract) $7,875,000 (5)
T.J. Oshie (1 Way Contract) $6,300,000 (3)
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (6)
Jonathan Drouin (Out of Payroll) $5,500,000 (3)
Yanni Gourde (1 Way Contract) $5,400,000 (3)
Jared Spurgeon (1 Way Contract) $5,400,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (5)
Shayne Gostisbehere (1 Way Contract) $4,125,000 (2)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $3,300,000 (3)
Jan Rutta $3,000,000 (4)
Alex Stalock (Out of Payroll) $2,750,000 (3)
Kaapo Kakko (1 Way Contract) $2,100,000 (2)
Pius Suter (1 Way Contract) $2,000,000 (2)
Tomas Nosek (1 Way Contract) $1,800,000 (2)
Casey DeSmith (1 Way Contract) $1,800,000 (2)
Jake Evans (1 Way Contract) $1,700,000 (2)
Charlie Lindgren $1,100,000 (4)
Conor Timmins (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Tobias Bjornfot $1,000,000 (2)
Nathan Bastian (1 Way Contract) $1,000,000 (4)
Danny DeKeyser (1 Way Contract) $995,000 (5)
Nick Blankenburg (1 Way Contract) $925,000 (2)
Connor Brown (1 Way Contract) $775,000 (2)
Justin Kapelmaster $700,000 (2)
Total Pro Players26
Salary Commitment
Year 2034 : $78,723,535
Year 2035 : $77,963,500
Year 2036 : $51,568,500
Year 2037 : $24,677,500
Salary Average Commitment
Year 2034 : $41,756,250
Year 2035 : $41,756,250
Year 2036 : $27,712,500
Year 2037 : $8,562,500
Salary Cap with 1 Way Contract
Year 2034 : $77,723,536
Year 2035 : $77,723,536
Year 2036 : $51,398,536
Year 2037 : $24,507,536

Farm Players Salaries

Lucas Johansen $112,800 (2)
Casey Fitzgerald $109,000 (2)
Kristian Reichel $100,000 (2)
Egor Zamula $100,000 (2)
Jake Leschyshyn $100,000 (4)
Keaton Middleton $100,000 (4)
Austin Strand $100,000 (4)
Nic Petan $100,000 (1)
Mike Hardman $100,000 (2)
Mathieu Olivier $100,000 (2)
Greg McKegg $90,000 (2)
Evan Cormier $88,000 (4)
Justin Bailey $88,000 (2)
Calvin Pickard $85,000 (3)
David Farrance $83,750 (2)
Clark Bishop $82,500 (2)
Carter Savoie $79,375 (2)
Josh Lopina $79,375 (3)
Denis Smirnov $77,688 (2)
Christian Wolanin $75,000 (1)
Daylan Kuefler $70,625 (4)
Total Farm Players21
Salary Commitment
Year 2034 : $1,921,113
Year 2035 : $1,699,812
Year 2036 : $636,375
Year 2037 : $472,000
Salary Average Commitment
Year 2034 : $1,600,000
Year 2035 : $1,432,500
Year 2036 : $545,000
Year 2037 : $400,625

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,797 - 97.10%
Level 2: 6000 - $54 - 5,817 - 96.95%
Level 3: 2500 - $36 - 2,455 - 98.19%
Level 4: 4500 - $23 - 4,407 - 97.92%
Luxury : 1500 - $151 - 1,449 - 96.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,395 - 69.75%
Farm Level 2: 1000 - $20 - 678 - 67.81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,925 - 97.32%
Average Income per Game$1,856,629
Year to Date Revenue$76,121,778
Farm
Home Games Left0
Average Attendance - %2,073 - 69.10%
Average Income per Game$69,361
Year to Date Revenue$2,843,820

Expense

Pro Players Total Salaries$82,093,750
Farm Players Total Salaries$1,850,251
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,416,173
Farm Year To Date Expenses$2,444,515
Pro Salary Cap To Date$81,416,148
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$823,306
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,479
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,093,750
Estimate Under Maximum Salary Cap of $106,084,847$23,991,097
Estimate Over Minimum Salary Cap of $61,700,000 $20,393,750
Current Bank Account$151,446,964
Projected Bank Account$151,446,964

Pro Players Salaries

Mikko Rantanen $9,250,000 (4)
Brayden Point (1 Way Contract) $9,000,000 (5)
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
Miro Heiskanen $8,450,000 (3)
Travis Konecny $5,500,000 (4)
Brady Skjei (1 Way Contract) $5,250,000 (2)
Robert Thomas (1 Way Contract) $5,000,000 (5)
Darcy Kuemper (1 Way Contract) $4,500,000 (1)
Jared McCann (1 Way Contract) $4,250,000 (5)
MacKenzie Weegar (1 Way Contract) $3,250,000 (2)
Luke Kunin (1 Way Contract) $2,750,000 (2)
Adam Boqvist (1 Way Contract) $2,600,000 (4)
Isac Lundestrom $1,800,000 (3)
Cam York (1 Way Contract) $1,600,000 (4)
Sammy Blais $1,500,000 (1)
Rasmus Asplund (1 Way Contract) $1,500,000 (2)
Eeli Tolvanen $1,450,000 (1)
Dylan Gambrell $1,100,000 (1)
Alexander Alexeyev $1,000,000 (1)
Anton Lundell $925,000 (1)
Trevor Zegras $925,000 (1)
Matias Maccelli $793,750 (1)
Dustin Wolf $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2034 : $82,093,750
Year 2035 : $69,900,000
Year 2036 : $56,450,000
Year 2037 : $37,200,000
Salary Average Commitment
Year 2034 : $18,806,250
Year 2035 : $12,481,250
Year 2036 : $8,387,500
Year 2037 : $5,612,500
Salary Cap with 1 Way Contract
Year 2034 : $82,093,750
Year 2035 : $69,900,000
Year 2036 : $56,450,000
Year 2037 : $37,200,000

Farm Players Salaries

Nikita Okhotyuk $96,938 (1)
Thomas Harley $92,500 (2)
Vasili Podkolzin $92,500 (1)
Fabian Zetterlund $92,125 (1)
Caedan Bankier $83,750 (3)
Dmitry Kuzmin $83,750 (3)
Hugo Alnefelt $83,750 (2)
Daniil Misyul $83,750 (2)
Bogdan Trineyev $79,375 (3)
Joel Hofer $79,375 (2)
Antti Saarela $79,375 (2)
Christiano DiGiacinto $77,688 (1)
Cole Koepke $77,688 (1)
Michael Kesselring $77,688 (1)
Blake Siebenaler $77,000 (3)
Nolan Vesey $77,000 (1)
Jacob Friend $77,000 (3)
Will Reilly $77,000 (1)
Tyler Nanne $77,000 (1)
David Spacek $75,000 (3)
Christian Krygier $70,000 (1)
Brett Stapley $70,000 (1)
Aidan Mcdonough $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2034 : $1,850,252
Year 2035 : $894,625
Year 2036 : $475,875
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,743,125
Year 2035 : $866,875
Year 2036 : $461,875
Year 2037 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,722 - 96.02%
Level 2: 6000 - $40 - 5,946 - 99.10%
Level 3: 2500 - $28 - 2,478 - 99.10%
Level 4: 4500 - $17 - 4,459 - 99.08%
Luxury : 1500 - $113 - 1,470 - 98.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 860 - 42.99%
Farm Level 2: 1000 - $30 - 457 - 45.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,074 - 98.02%
Average Income per Game$1,569,337
Year to Date Revenue$64,342,802
Farm
Home Games Left0
Average Attendance - %1,317 - 43.89%
Average Income per Game$69,594
Year to Date Revenue$2,853,360

Expense

Pro Players Total Salaries$67,673,125
Farm Players Total Salaries$1,934,125
Coaches Total Salaries$7,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,407,616
Farm Year To Date Expenses$2,565,909
Pro Salary Cap To Date$64,016,305
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$688,534
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,331
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,725,000
Estimate Under Maximum Salary Cap of $106,084,847$40,359,847
Estimate Over Minimum Salary Cap of $61,700,000 $4,025,000
Current Bank Account$230,120,878
Projected Bank Account$230,120,878

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $6,500,000 (3)
Philipp Grubauer (1 Way Contract) $5,900,000 (3)
Bo Horvat (1 Way Contract) $5,500,000 (2)
Jack Campbell (1 Way Contract) $5,000,000 (5)
Alexander Kerfoot (1 Way Contract) $4,000,000 (2)
Scott Laughton (1 Way Contract) $4,000,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (5)
Dominik Kubalik (1 Way Contract) $3,750,000 (3)
Tanner Pearson (1 Way Contract) $3,500,000 (1)
Miles Wood (1 Way Contract) $3,200,000 (2)
Jordan Oesterle (1 Way Contract) $2,800,000 (3)
Denis Gurianov (1 Way Contract) $2,550,000 (2)
Victor Mete (1 Way Contract) $2,000,000 (2)
Tyler Pitlick (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $675,000
Blake Lizotte (1 Way Contract) $1,650,000 (2)
Connor Clifton (1 Way Contract) $1,500,000 (2)
Carl Grundstrom $1,400,000 (3)
Logan Stanley (1 Way Contract) $1,250,000 (2)
Trent Frederic (1 Way Contract) $1,050,000 (5)
Joey Anderson (1 Way Contract) $1,000,000 (2)
Sam Montembeault (1 Way Contract) $1,000,000 (6)
Michael Bunting (1 Way Contract) $950,000 (6)
Logan Thompson (1 Way Contract) $950,000 (4)
Jacob Moverare (1 Way Contract) $873,125 (2)
-1 Way Contract Salary Cap : $0
Daniil Miromanov $825,000 (3)
Guillaume Brisebois (1 Way Contract) $775,000 (3)
Total Pro Players26
Salary Commitment
Year 2034 : $67,673,125
Year 2035 : $67,312,500
Year 2036 : $45,850,000
Year 2037 : $19,900,000
Salary Average Commitment
Year 2034 : $27,377,679
Year 2035 : $25,802,679
Year 2036 : $17,531,250
Year 2037 : $4,962,500
Salary Cap with 1 Way Contract
Year 2034 : $65,725,000
Year 2035 : $61,550,000
Year 2036 : $38,900,000
Year 2037 : $12,950,000

Farm Players Salaries

Jack McBain (Out of Payroll) $160,000 (3)
Joshua Dunne (Out of Payroll) $112,500 (2)
Brett Leason $100,000 (2)
Justin Brazeau $100,000 (2)
Mario Culina $99,000 (2)
Keeghan Howdeshell $93,500 (1)
Alexander Holtz $92,500 (3)
Tyson Foerster $92,500 (3)
Thomas Sigouin $92,500 (5)
John Beecher $92,500 (2)
Peyton Krebs $92,500 (2)
Will Cuylle $88,125 (3)
William Wallinder $88,125 (3)
Tyler Kleven $88,125 (3)
Ryan O'Rourke $88,125 (3)
Helge Grans $88,125 (3)
Samuel Asselin $85,000 (2)
Riley Tufte $85,000 (2)
Brandon Gignac $85,000 (2)
Anthony Angello $82,500 (4)
Max Martin $77,000 (2)
Brycen Martin $77,000 (2)
Chase Lang $77,000 (2)
Olivier Galipeau $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2034 : $2,206,625
Year 2035 : $2,041,958
Year 2036 : $955,625
Year 2037 : $170,000
Salary Average Commitment
Year 2034 : $1,770,000
Year 2035 : $1,700,000
Year 2036 : $772,500
Year 2037 : $140,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,527 - 93.25%
Level 2: 6000 - $58 - 5,529 - 92.14%
Level 3: 2500 - $35 - 2,346 - 93.83%
Level 4: 4500 - $20 - 4,351 - 96.68%
Luxury : 1500 - $180 - 1,058 - 70.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.45%
Farm Level 2: 1000 - $15 - 965 - 96.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,810 - 92.14%
Average Income per Game$1,888,676
Year to Date Revenue$77,435,709
Farm
Home Games Left0
Average Attendance - %2,894 - 96.47%
Average Income per Game$81,993
Year to Date Revenue$3,361,705

Expense

Pro Players Total Salaries$78,944,834
Farm Players Total Salaries$836,875
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,004,299
Farm Year To Date Expenses$2,368,690
Pro Salary Cap To Date$70,660,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$784,531
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,439
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,705,750
Estimate Under Maximum Salary Cap of $106,084,847$40,379,097
Estimate Over Minimum Salary Cap of $61,700,000 $4,005,750
Current Bank Account$191,911,919
Projected Bank Account$191,911,919

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,600,000 (4)
James van Riemsdyk (1 Way Contract) $7,500,000 (2)
Viktor Arvidsson (1 Way Contract) $6,500,000 (1)
Anthony Mantha (1 Way Contract) $5,700,000 (3)
Elvis Merzlikins $5,400,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (4)
Trevor Moore (1 Way Contract) $4,200,000 (5)
Tyler Myers (1 Way Contract) $4,000,000 (5)
Radek Faksa (1 Way Contract) $3,250,000 (2)
Oskar Lindblom (1 Way Contract) $3,000,000 (2)
-1 Way Contract Salary Cap : $1,925,000
Brett Howden (1 Way Contract) $1,500,000 (2)
Petr Mrazek (Out of Payroll) $1,350,000 (5)
Max Jones (1 Way Contract) $1,295,000 (2)
Marcus Bjork (1 Way Contract) $1,000,000 (4)
Louis Domingue (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Hunter Shepard $998,250 (4)
Jujhar Khaira $975,000 (2)
Ryan Johnson $925,000 (2)
Mason McTavish $925,000 (2)
Filip Lindberg (1 Way Contract) $925,000 (1)
Braden Schneider (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Nils Hoglander (1 Way Contract) $891,667 (4)
-1 Way Contract Salary Cap : $0
Martin Fehervary (1 Way Contract) $881,250 (6)
-1 Way Contract Salary Cap : $0
Samuel Fagemo (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Zac Jones (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Pierre-Olivier Joseph (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
Oskar Steen $800,000 (2)
Cole Smith $775,000 (2)
Semyon Der-Arguchinstev (1 Way Contract) $766,167 (1)
-1 Way Contract Salary Cap : $0
Dylan Coghlan (1 Way Contract) $762,500 (3)
Klim Kostin (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Phillip Di Giuseppe (1 Way Contract) $750,000 (4)
Axel Jonsson Fjallby (1 Way Contract) $750,000 (5)
-1 Way Contract Salary Cap : $0
Radim Zohorna (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Poehling $750,000 (2)
Justin Dowling (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $750,000 (4)
Samuel Ersson (Out of Payroll) $750,000 (6)
-1 Way Contract Salary Cap : $0
Nils Aman (1 Way Contract) $706,250 (5)
-1 Way Contract Salary Cap : $0
Brad Richardson (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players41
Salary Commitment
Year 2034 : $81,044,834
Year 2035 : $68,525,000
Year 2036 : $49,571,250
Year 2037 : $34,696,250
Salary Average Commitment
Year 2034 : $46,179,465
Year 2035 : $42,679,465
Year 2036 : $22,875,000
Year 2037 : $19,062,500
Salary Cap with 1 Way Contract
Year 2034 : $67,055,748
Year 2035 : $59,630,748
Year 2036 : $39,010,748
Year 2037 : $27,148,250

Farm Players Salaries

Simon Nemec $92,500 (3)
Jayden Struble $88,125 (2)
Ruslan Iskhakov $88,125 (2)
Mason Lohrei $88,125 (2)
Tyler Tucker $87,500 (2)
Leevi Merilainen $83,750 (2)
John Farinacci $83,750 (2)
Nick Abruzzese $79,375 (4)
Angus Crookshank $75,000 (2)
Cole Guttman $70,625 (2)
Total Farm Players10
Salary Commitment
Year 2034 : $836,875
Year 2035 : $868,208
Year 2036 : $170,000
Year 2037 : $77,500
Salary Average Commitment
Year 2034 : $813,833
Year 2035 : $813,833
Year 2036 : $171,875
Year 2037 : $79,375

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,783 - 96.89%
Level 2: 6000 - $52 - 5,822 - 97.04%
Level 3: 2500 - $34 - 2,453 - 98.12%
Level 4: 4500 - $18 - 4,469 - 99.31%
Luxury : 1500 - $165 - 1,446 - 96.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,845 - 92.27%
Farm Level 2: 1000 - $15 - 916 - 91.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,973 - 97.55%
Average Income per Game$1,909,844
Year to Date Revenue$78,303,608
Farm
Home Games Left0
Average Attendance - %2,762 - 92.05%
Average Income per Game$78,330
Year to Date Revenue$3,211,520

Expense

Pro Players Total Salaries$88,566,667
Farm Players Total Salaries$1,433,200
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,729,579
Farm Year To Date Expenses$3,410,850
Pro Salary Cap To Date$87,207,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$883,801
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,497
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,566,672
Estimate Under Maximum Salary Cap of $106,084,847$19,518,175
Estimate Over Minimum Salary Cap of $61,700,000 $24,866,672
Current Bank Account$140,378,782
Projected Bank Account$140,378,782

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (3)
Ryan O'Reilly $7,500,000 (3)
Ryan McDonagh (1 Way Contract) $6,750,000 (3)
Sam Reinhart (1 Way Contract) $6,500,000 (3)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Brad Marchand $6,125,000 (3)
Marc-Andre Fleury (1 Way Contract) $6,000,000 (4)
William Karlsson (1 Way Contract) $5,900,000 (2)
Ville Husso $4,750,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (3)
Carter Verhaeghe (1 Way Contract) $4,166,667 (3)
Andreas Johnsson (1 Way Contract) $3,400,000 (1)
-1 Way Contract Salary Cap : $2,325,000
Derek Forbort (1 Way Contract) $3,000,000 (3)
Sean Walker (1 Way Contract) $2,650,000 (3)
Calle Jarnkrok (1 Way Contract) $2,000,000 (1)
Anthony Deangelo (1 Way Contract) $2,000,000 (3)
Jimmy Vesey (1 Way Contract) $1,900,000 (2)
Brett Seney $1,100,000 (3)
Eetu Luostarinen (1 Way Contract) $1,000,000 (3)
Logan Brown $1,000,000 (3)
Jarred Tinordi $1,000,000 (1)
Taylor Gauthier (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Joseph Blandisi $800,000 (1)
Drake Caggiula (1 Way Contract) $750,000 (2)
Total Pro Players24
Salary Commitment
Year 2034 : $88,566,667
Year 2035 : $81,066,667
Year 2036 : $72,516,667
Year 2037 : $10,750,000
Salary Average Commitment
Year 2034 : $31,459,822
Year 2035 : $28,447,322
Year 2036 : $19,597,322
Year 2037 : $6,793,750
Salary Cap with 1 Way Contract
Year 2034 : $86,566,672
Year 2035 : $80,441,664
Year 2036 : $71,891,664
Year 2037 : $10,750,000

Farm Players Salaries

Parker Gahagen $100,000 (3)
Robbie Payne $100,000 (2)
Simon Holmstrom $100,000 (3)
Grant Hutton $100,000 (2)
Cameron Gaunce $100,000 (2)
Danick Martel $100,000 (1)
Yaroslav Askarov $92,500 (2)
Zachary Bolduc $92,500 (3)
Fabian Lysell $92,500 (2)
Noel Gunler $88,125 (2)
Maxim Groshev $83,750 (3)
Michael Karow $82,500 (3)
Zachary Uens $79,325 (2)
Evan Polei $77,000 (3)
Filip Cederqvist $75,000 (3)
Alexander Pashin $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2034 : $1,433,200
Year 2035 : $1,280,200
Year 2036 : $557,750
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,333,700
Year 2035 : $1,276,200
Year 2036 : $561,250
Year 2037 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,661 - 95.16%
Level 2: 6000 - $60 - 5,754 - 95.90%
Level 3: 2500 - $50 - 1,785 - 71.40%
Level 4: 4500 - $20 - 4,429 - 98.43%
Luxury : 1500 - $170 - 1,432 - 95.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,904 - 95.20%
Farm Level 2: 1000 - $15 - 970 - 96.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,062 - 93.31%
Average Income per Game$2,035,400
Year to Date Revenue$83,451,412
Farm
Home Games Left0
Average Attendance - %2,874 - 95.79%
Average Income per Game$81,185
Year to Date Revenue$3,328,565

Expense

Pro Players Total Salaries$109,373,000
Farm Players Total Salaries$1,257,063
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$106,713,972
Farm Year To Date Expenses$3,816,078
Pro Salary Cap To Date$93,642,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$1,078,252
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$34,468
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$102,200,000
Estimate Under Maximum Salary Cap of $106,084,847$3,884,847
Estimate Over Minimum Salary Cap of $61,700,000 $40,500,000
Current Bank Account$230,148,913
Projected Bank Account$230,148,913

Pro Players Salaries

Jonathan Toews (1 Way Contract) $11,500,000 (1)
Anze Kopitar (1 Way Contract) $10,000,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Gabriel Landeskog (1 Way Contract) $7,000,000 (3)
Mark Scheifele (1 Way Contract) $6,125,000 (2)
Jake Guentzel (1 Way Contract) $6,000,000 (5)
Tom Wilson (1 Way Contract) $5,200,000 (1)
Jason Robertson (1 Way Contract) $5,000,000 (4)
Mikhail Sergachev (1 Way Contract) $4,800,000 (2)
David Perron (1 Way Contract) $4,750,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (4)
Ilya Sorokin (1 Way Contract) $4,000,000 (3)
Evan Rodrigues (1 Way Contract) $3,750,000 (3)
Brandon Montour (1 Way Contract) $3,500,000 (2)
Ben Chiarot (1 Way Contract) $3,500,000 (4)
Mario Ferraro $3,250,000 (5)
Andrew Peeke $2,750,000 (5)
Pavel Francouz $2,300,000 (1)
Justin Holl (1 Way Contract) $2,000,000 (1)
Logan O'Connor (1 Way Contract) $1,050,000 (5)
Zac Dalpe (1 Way Contract) $1,010,000 (5)
-1 Way Contract Salary Cap : $0
Kevin Bahl (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Milan Lucic (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Byron Froese (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Matt Bartkowski (1 Way Contract) $901,000 (1)
-1 Way Contract Salary Cap : $0
Zach Parise (1 Way Contract) $875,000 (2)
Austin Czarnik (1 Way Contract) $812,000 (3)
-1 Way Contract Salary Cap : $0
Nick Bonino (1 Way Contract) $800,000 (2)
Akira Schmid (Out of Payroll) $750,000 (3)
Justin Danforth (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $0
Richard Panik (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Eric Staal (1 Way Contract) $750,000 (1)
Total Pro Players32
Salary Commitment
Year 2034 : $110,123,000
Year 2035 : $81,072,833
Year 2036 : $53,222,833
Year 2037 : $36,810,000
Salary Average Commitment
Year 2034 : $43,191,358
Year 2035 : $31,272,500
Year 2036 : $16,472,500
Year 2037 : $9,510,000
Salary Cap with 1 Way Contract
Year 2034 : $102,950,000
Year 2035 : $76,450,000
Year 2036 : $51,550,000
Year 2037 : $36,050,000

Farm Players Salaries

Roland McKeown $100,000 (2)
Mitchell Chaffee $100,000 (3)
Louie Belpedio $100,000 (3)
Luke Hughes $92,500 (3)
Erik Portillo $83,750 (2)
Alex Laferriere $83,750 (2)
Lukas Cormier $83,750 (2)
Adam Beckman $83,750 (2)
Henry Thrun $79,375 (2)
Luka Burzan $77,688 (2)
Ken Appleby $76,250 (3)
Arnaud Durandeau $76,250 (3)
Jack Dugan $75,000 (2)
Sam Anas $75,000 (1)
Juuso Parssinen $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2034 : $1,257,062
Year 2035 : $1,160,625
Year 2036 : $445,000
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,124,375
Year 2035 : $1,049,375
Year 2036 : $373,125
Year 2037 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $85 - 6,501 - 92.87%
Level 2: 6000 - $60 - 5,683 - 94.72%
Level 3: 2500 - $44 - 2,338 - 93.53%
Level 4: 4500 - $27 - 4,205 - 93.45%
Luxury : 1500 - $225 - 876 - 58.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,877 - 93.85%
Farm Level 2: 1000 - $15 - 952 - 95.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,603 - 91.18%
Average Income per Game$1,947,433
Year to Date Revenue$79,844,740
Farm
Home Games Left0
Average Attendance - %2,829 - 94.31%
Average Income per Game$79,979
Year to Date Revenue$3,279,140

Expense

Pro Players Total Salaries$83,644,250
Farm Players Total Salaries$1,256,950
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,298,688
Farm Year To Date Expenses$1,791,911
Pro Salary Cap To Date$80,467,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$787,329
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,119
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,688,000
Estimate Under Maximum Salary Cap of $106,084,847$24,396,847
Estimate Over Minimum Salary Cap of $61,700,000 $19,988,000
Current Bank Account$198,855,350
Projected Bank Account$198,855,350

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
Reilly Smith (1 Way Contract) $9,000,000 (5)
Ryan Johansen (1 Way Contract) $8,000,000 (1)
Mike Smith (1 Way Contract) $6,000,000 (5)
Jordan Eberle (1 Way Contract) $5,500,000 (3)
Lars Eller (1 Way Contract) $4,150,000 (3)
John Klingberg (1 Way Contract) $4,125,000 (2)
Nick Foligno (1 Way Contract) $4,100,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (5)
David Rittich (1 Way Contract) $3,000,000 (5)
Buddy Robinson $3,000,000 (5)
Chad Ruhwedel (1 Way Contract) $3,000,000 (5)
Dan Vladar (1 Way Contract) $2,200,000 (5)
Zach Bogosian (1 Way Contract) $1,750,000 (1)
Ryan Hartman (1 Way Contract) $1,700,000 (2)
Joel Hanley $1,500,000 (2)
Tyler Motte (1 Way Contract) $1,350,000 (1)
Filip Zadina (1 Way Contract) $1,100,000 (2)
-1 Way Contract Salary Cap : $25,000
Dylan McIlrath $1,100,000 (2)
Dysin Mayo (1 Way Contract) $950,000 (5)
Chris Wagner (1 Way Contract) $950,000 (2)
Alex Vlasic (1 Way Contract) $881,250 (1)
-1 Way Contract Salary Cap : $0
Braden Holtby (1 Way Contract) $800,000 (2)
Gustav Olofsson $775,000 (5)
Brad Malone $763,000 (2)
Chris Tierney (1 Way Contract) $750,000 (2)
Matt Martin $700,000 (2)
Total Pro Players27
Salary Commitment
Year 2034 : $83,644,250
Year 2035 : $71,663,000
Year 2036 : $41,575,000
Year 2037 : $31,925,000
Salary Average Commitment
Year 2034 : $60,000,358
Year 2035 : $56,325,358
Year 2036 : $36,182,500
Year 2037 : $30,050,000
Salary Cap with 1 Way Contract
Year 2034 : $81,688,000
Year 2035 : $70,588,000
Year 2036 : $41,575,000
Year 2037 : $31,925,000

Farm Players Salaries

Arvid Holm (Out of Payroll) $92,500 (2)
Shane Wright $92,500 (3)
Hunter Drew $90,000 (2)
Dmitry Semykin $83,750 (1)
Viktor Lodin $77,500 (1)
Olle Lycksell $77,500 (4)
Max Comtois $77,500 (1)
Jeffrey Viel $77,500 (1)
Peter Abbandonato $77,000 (1)
Dawson Barteaux $77,000 (1)
Glenn Gawdin $76,200 (2)
Aaron Ness $75,500 (2)
Carl Dahlstrom $75,000 (2)
Nicholas Caamano $75,000 (1)
Carsen Twarynski $75,000 (1)
Nathan Schnarr $75,000 (1)
Marian Studenic $75,000 (2)
Total Farm Players17
Salary Commitment
Year 2034 : $1,349,450
Year 2035 : $654,200
Year 2036 : $170,000
Year 2037 : $77,500
Salary Average Commitment
Year 2034 : $1,338,075
Year 2035 : $635,575
Year 2036 : $163,125
Year 2037 : $70,625

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,392 - 48.46%
Level 2: 6000 - $110 - 2,642 - 44.03%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 982 - 65.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,107 - 55.36%
Farm Level 2: 1000 - $30 - 450 - 45.02%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,816 - 45.65%
Average Income per Game$1,874,097
Year to Date Revenue$76,837,990
Farm
Home Games Left0
Average Attendance - %1,557 - 51.91%
Average Income per Game$68,866
Year to Date Revenue$2,823,500

Expense

Pro Players Total Salaries$86,412,500
Farm Players Total Salaries$1,534,375
Coaches Total Salaries$6,925,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,824,872
Farm Year To Date Expenses$2,445,411
Pro Salary Cap To Date$82,148,949
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$863,668
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,563
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,987,496
Estimate Under Maximum Salary Cap of $106,084,847$25,097,351
Estimate Over Minimum Salary Cap of $61,700,000 $19,287,496
Current Bank Account$105,899,320
Projected Bank Account$105,899,320

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,900,000 (5)
John Gibson $6,400,000 (3)
Josh Bailey (1 Way Contract) $6,200,000 (2)
Calvin De Haan (1 Way Contract) $6,100,000 (2)
Taylor Hall (1 Way Contract) $6,000,000 (3)
Andre Burakovsky (1 Way Contract) $5,500,000 (5)
Travis Hamonic (1 Way Contract) $5,200,000 (3)
Mason Marchment (1 Way Contract) $4,500,000 (5)
Christian Dvorak (1 Way Contract) $4,450,000 (3)
Alec Martinez $4,050,000 (1)
Kyle Palmieri (1 Way Contract) $3,600,000 (3)
Chris Driedger (1 Way Contract) $3,500,000 (3)
-1 Way Contract Salary Cap : $2,425,000
Riley Sheahan (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $1,425,000
Warren Foegele (1 Way Contract) $2,400,000 (4)
Laurent Brossoit (Out of Payroll) $2,325,000 (3)
Nico Sturm (1 Way Contract) $2,000,000 (5)
Ethan Bear (1 Way Contract) $2,000,000 (3)
Sonny Milano (1 Way Contract) $1,900,000 (4)
Travis Dermott (1 Way Contract) $1,500,000 (1)
Brendan Lemieux (1 Way Contract) $1,350,000 (2)
-1 Way Contract Salary Cap : $275,000
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (1)
Mark Friedman $1,000,000 (1)
Dilllon Heatherington (1 Way Contract) $975,000 (2)
Nathan Smith $837,500 (1)
Ryan Lomberg (1 Way Contract) $800,000 (2)
Matthew Phillips $775,000 (2)
Lane Pederson (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Carpenter (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Jason Demers (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Cayden Primeau $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2034 : $88,737,500
Year 2035 : $76,325,000
Year 2036 : $59,425,000
Year 2037 : $25,200,000
Salary Average Commitment
Year 2034 : $42,567,858
Year 2035 : $33,405,358
Year 2036 : $28,499,108
Year 2037 : $14,725,000
Salary Cap with 1 Way Contract
Year 2034 : $83,312,496
Year 2035 : $72,725,000
Year 2036 : $57,600,000
Year 2037 : $25,200,000

Farm Players Salaries

Evan Fitzpatrick $100,000 (2)
Austin Rueschhoff $100,000 (1)
Steven Santini $100,000 (1)
Lassi Thomson $92,500 (3)
Danila Klimovich $88,125 (3)
Matthew Knies $88,125 (3)
Lukas Svejkovsky $79,375 (2)
Matthew Cairns $75,000 (2)
Martin Chromiak $75,000 (1)
J.D. Greenway $75,000 (2)
Bokondji Imama $75,000 (2)
Brogan Rafferty $75,000 (2)
Kyle Olson $75,000 (1)
Anthony Bitetto $75,000 (2)
Brandon Crawley $75,000 (1)
Ryan Jones $75,000 (2)
Kevin Wall $70,625 (2)
Ryan Mast $70,625 (3)
Hudson Elynuik $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2034 : $1,534,375
Year 2035 : $1,103,375
Year 2036 : $333,375
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,428,792
Year 2035 : $1,073,792
Year 2036 : $318,167
Year 2037 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,749 - 96.41%
Level 2: 6000 - $69 - 4,489 - 74.82%
Level 3: 2500 - $52 - 1,727 - 69.08%
Level 4: 4500 - $40 - 2,695 - 59.89%
Luxury : 1500 - $140 - 1,455 - 96.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,954 - 97.70%
Farm Level 2: 1000 - $20 - 724 - 72.45%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,115 - 79.60%
Average Income per Game$1,912,245
Year to Date Revenue$78,402,055
Farm
Home Games Left0
Average Attendance - %2,679 - 89.29%
Average Income per Game$82,078
Year to Date Revenue$3,365,190

Expense

Pro Players Total Salaries$97,356,250
Farm Players Total Salaries$1,536,958
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,553,686
Farm Year To Date Expenses$2,665,105
Pro Salary Cap To Date$87,675,723
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$923,890
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,275
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,562,500
Estimate Under Maximum Salary Cap of $106,084,847$12,522,347
Estimate Over Minimum Salary Cap of $61,700,000 $31,862,500
Current Bank Account$220,374,749
Projected Bank Account$220,374,749

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (6)
Sidney Crosby (1 Way Contract) $8,700,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (6)
Brady Tkachuk (1 Way Contract) $8,200,000 (4)
Thomas Chabot (1 Way Contract) $8,000,000 (4)
Nathan MacKinnon (1 Way Contract) $6,300,000 (6)
Joshua Morrissey (1 Way Contract) $6,250,000 (6)
Ian Cole (1 Way Contract) $5,000,000 (3)
Juuse Saros (1 Way Contract) $5,000,000 (3)
Brandon Saad (1 Way Contract) $4,500,000 (3)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (2)
David Savard (1 Way Contract) $3,500,000 (5)
Roope Hintz (1 Way Contract) $3,150,000 (2)
Martin Necas (1 Way Contract) $3,000,000 (4)
Alexander Romanov (1 Way Contract) $2,500,000 (5)
-1 Way Contract Salary Cap : $1,425,000
Troy Terry (1 Way Contract) $1,450,000 (1)
Nic Dowd (1 Way Contract) $1,300,000 (4)
Erik Brannstrom (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Riley Nash (1 Way Contract) $995,000 (1)
Jake Sanderson (Out of Payroll) $925,000 (2)
Seth Jarvis (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Cole Caufield (1 Way Contract) $882,000 (1)
Brendan Gaunce $878,000 (3)
Lukas Dostal $837,500 (6)
Mark Giordano (1 Way Contract) $800,000 (5)
Jordan Spence (1 Way Contract) $793,750 (6)
-1 Way Contract Salary Cap : $0
Jack Johnson (1 Way Contract) $775,000 (2)
Cal Clutterbuck (1 Way Contract) $720,000 (5)
Jaroslav Halak (Out of Payroll) $700,000 (4)
Total Pro Players29
Salary Commitment
Year 2034 : $98,981,250
Year 2035 : $100,311,000
Year 2036 : $90,561,000
Year 2037 : $77,183,000
Salary Average Commitment
Year 2034 : $41,676,216
Year 2035 : $39,281,216
Year 2036 : $30,649,966
Year 2037 : $23,110,358
Salary Cap with 1 Way Contract
Year 2034 : $95,187,496
Year 2035 : $91,860,504
Year 2036 : $83,110,496
Year 2037 : $67,732,500

Farm Players Salaries

Wyatt Johnston $92,500 (2)
Justin Barron $92,500 (2)
Logan Cooley $92,500 (3)
Matthew Samoskevich $92,500 (2)
Chaz Lucius $92,500 (2)
Marco Rossi $92,500 (2)
Brock Faber $88,125 (3)
Roby Jarventie $88,125 (6)
Emil Heineman $88,125 (2)
Jakob Pelletier $87,500 (5)
Ty Smith $86,333 (2)
Aliaksei Protas $83,750 (4)
Pavel Dorofeyev $83,750 (2)
Jan Jenik $83,750 (3)
Benoit-Olivier Groulx $82,500 (3)
Michael Houser $70,000 (3)
Hardy Haman Aktell $70,000 (1)
Shane Starrett $70,000 (5)
Jet Greaves (Out of Payroll) $70,000 (5)
Total Farm Players19
Salary Commitment
Year 2034 : $1,606,958
Year 2035 : $1,533,833
Year 2036 : $813,125
Year 2037 : $402,500
Salary Average Commitment
Year 2034 : $1,597,000
Year 2035 : $1,527,000
Year 2036 : $800,125
Year 2037 : $381,875

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,404 - 48.63%
Level 2: 6000 - $100 - 2,903 - 48.38%
Level 3: 2500 - $45 - 2,100 - 83.98%
Level 4: 4500 - $40 - 2,522 - 56.05%
Luxury : 1500 - $150 - 1,397 - 93.15%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,855 - 92.73%
Farm Level 2: 1000 - $15 - 936 - 93.58%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,326 - 57.33%
Average Income per Game$1,796,694
Year to Date Revenue$73,664,451
Farm
Home Games Left0
Average Attendance - %2,790 - 93.02%
Average Income per Game$78,950
Year to Date Revenue$3,236,970

Expense

Pro Players Total Salaries$71,785,000
Farm Players Total Salaries$1,399,637
Coaches Total Salaries$7,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,816,816
Farm Year To Date Expenses$2,387,238
Pro Salary Cap To Date$65,774,269
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$731,636
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,098
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,710,000
Estimate Under Maximum Salary Cap of $106,084,847$35,374,847
Estimate Over Minimum Salary Cap of $61,700,000 $9,010,000
Current Bank Account$161,709,643
Projected Bank Account$161,709,643

Pro Players Salaries

Quinn Hughes (1 Way Contract) $7,850,000 (3)
Matt Boldy (1 Way Contract) $7,000,000 (5)
Neal Pionk (1 Way Contract) $5,850,000 (2)
Igor Shesterkin (1 Way Contract) $5,700,000 (3)
Jakub Vrana (1 Way Contract) $5,250,000 (3)
Jakob Chychrun (1 Way Contract) $5,060,000 (1)
Calvin Petersen (1 Way Contract) $5,000,000 (4)
Ross Colton (1 Way Contract) $4,000,000 (5)
Josh Manson (1 Way Contract) $4,000,000 (4)
Kirby Dach (1 Way Contract) $3,300,000 (5)
Dillon Dube (1 Way Contract) $2,300,000 (1)
Connor McMichael $2,000,000 (1)
Vinnie Hinostroza (1 Way Contract) $1,700,000 (1)
Colin White (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $425,000
Keegan Kolesar (1 Way Contract) $1,400,000 (3)
Nikolai Knyzhov (Out of Payroll) $1,350,000 (1)
Alex Barre-Boulet $1,150,000 (1)
Nick Cousins (1 Way Contract) $1,100,000 (2)
Ville Heinola $1,100,000 (1)
Taylor Raddysh (1 Way Contract) $1,100,000 (2)
Dylan Samberg $990,000 (1)
Michael Pezzetta $935,000 (1)
Lucas Raymond $925,000 (1)
Owen Power $925,000 (2)
Jacob Peterson $825,000 (1)
Erik Kallgren $825,000 (1)
Total Pro Players26
Salary Commitment
Year 2034 : $73,135,000
Year 2035 : $53,975,000
Year 2036 : $43,500,000
Year 2037 : $23,300,000
Salary Average Commitment
Year 2034 : $23,900,000
Year 2035 : $14,968,750
Year 2036 : $10,143,750
Year 2037 : $6,800,000
Salary Cap with 1 Way Contract
Year 2034 : $72,060,000
Year 2035 : $52,900,000
Year 2036 : $43,500,000
Year 2037 : $23,300,000

Farm Players Salaries

Parker Wotherspoon (Out of Payroll) $119,000 (2)
Matthew Strome $100,000 (1)
Michael Dipietro $100,000 (1)
Nathan Noel $100,000 (1)
Spencer Smallman $100,000 (1)
William Eklund $92,500 (2)
Ozzy Wiesblatt $92,500 (2)
Gianni Fairbrother $92,125 (1)
Aatu Raty $88,125 (2)
Jacob Ingham $84,700 (1)
Nico Daws $83,750 (1)
Tyler Madden $83,750 (1)
Michael Brodzinski $82,500 (1)
Adam Parsells $77,688 (1)
Josiah Slavin $77,000 (1)
Mason Primeau $75,000 (1)
Blake Hillman $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2034 : $1,518,638
Year 2035 : $462,125
Year 2036 : $0
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,266,875
Year 2035 : $408,125
Year 2036 : $0
Year 2037 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,773 - 96.76%
Level 2: 6000 - $60 - 5,815 - 96.92%
Level 3: 2500 - $44 - 2,405 - 96.19%
Level 4: 4500 - $27 - 4,402 - 97.82%
Luxury : 1500 - $225 - 927 - 61.82%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.22%
Farm Level 2: 1000 - $15 - 942 - 94.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,322 - 94.52%
Average Income per Game$2,023,320
Year to Date Revenue$82,956,127
Farm
Home Games Left0
Average Attendance - %2,826 - 94.20%
Average Income per Game$80,081
Year to Date Revenue$3,283,340

Expense

Pro Players Total Salaries$91,619,557
Farm Players Total Salaries$1,625,275
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,568,672
Farm Year To Date Expenses$2,549,223
Pro Salary Cap To Date$86,643,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$865,603
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,085
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$90,694,556
Estimate Under Maximum Salary Cap of $106,084,847$15,390,291
Estimate Over Minimum Salary Cap of $61,700,000 $28,994,556
Current Bank Account$231,789,066
Projected Bank Account$231,789,066

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Patrick Kane (1 Way Contract) $10,500,000 (3)
Mika Zibanejad (1 Way Contract) $8,500,000 (5)
Kris Letang (1 Way Contract) $8,000,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (2)
Brenden Dillon (1 Way Contract) $5,000,000 (1)
Chris Tanev (1 Way Contract) $4,500,000 (2)
Damon Severson (1 Way Contract) $4,166,700 (1)
Radko Gudas (1 Way Contract) $4,000,000 (3)
Alex Iafallo (1 Way Contract) $4,000,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (3)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Nick Paul (1 Way Contract) $3,150,000 (5)
Matt Roy (1 Way Contract) $3,150,000 (1)
Kurtis MacDermid (Out of Payroll) $3,000,000 (4)
Sean Kuraly (1 Way Contract) $2,800,000 (1)
Mason Appleton (1 Way Contract) $2,160,000 (3)
Jesper Fast (1 Way Contract) $2,000,000 (3)
Troy Grosenick (1 Way Contract) $1,150,000 (1)
Scott Perunovich (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Emil Bemstrom (1 Way Contract) $925,000 (3)
Shane Pinto (1 Way Contract) $925,000 (3)
Dakota Joshua $825,000 (2)
Total Pro Players23
Salary Commitment
Year 2034 : $94,619,557
Year 2035 : $78,752,857
Year 2036 : $50,602,857
Year 2037 : $14,650,000
Salary Average Commitment
Year 2034 : $41,436,608
Year 2035 : $30,918,750
Year 2036 : $18,618,750
Year 2037 : $4,718,750
Salary Cap with 1 Way Contract
Year 2034 : $93,694,560
Year 2035 : $77,427,856
Year 2036 : $50,202,857
Year 2037 : $14,650,000

Farm Players Salaries

Zack MacEwen $110,000 (1)
Chase Priskie $101,750 (1)
Jiri Kulich $92,500 (3)
Tristan Luneau $88,125 (3)
David Goyette $88,125 (3)
Noel Hoefenmayer $87,313 (3)
Ben Jones $84,700 (1)
Mathias Laferriere $84,700 (1)
Filip Engaras $77,688 (1)
Phillip Kemp $77,500 (3)
Austin Lotz $77,000 (1)
Tyler Angle $77,000 (1)
Logan Flodell $77,000 (1)
Matthew Maggio $75,000 (3)
John Leonard $75,000 (1)
Rory Kerins $70,625 (2)
Nikita Nesterenko $70,625 (2)
Connor McClennon $70,625 (3)
Ilya Solovyov (Out of Payroll) $70,000 (1)
Cole Krygier $70,000 (1)
Alexis Gendron $70,000 (3)
Total Farm Players21
Salary Commitment
Year 2034 : $1,695,275
Year 2035 : $790,437
Year 2036 : $649,187
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,514,125
Year 2035 : $744,375
Year 2036 : $603,125
Year 2037 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,548 - 93.55%
Level 2: 6000 - $60 - 5,595 - 93.25%
Level 3: 2500 - $44 - 2,351 - 94.04%
Level 4: 4500 - $27 - 4,238 - 94.17%
Luxury : 1500 - $225 - 855 - 57.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.29%
Farm Level 2: 1000 - $15 - 968 - 96.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,587 - 91.10%
Average Income per Game$1,940,799
Year to Date Revenue$79,572,768
Farm
Home Games Left0
Average Attendance - %2,874 - 95.79%
Average Income per Game$81,221
Year to Date Revenue$3,330,050

Expense

Pro Players Total Salaries$86,681,167
Farm Players Total Salaries$828,917
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,941,978
Farm Year To Date Expenses$2,928,203
Pro Salary Cap To Date$77,931,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$847,488
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,953
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,264,128
Estimate Under Maximum Salary Cap of $106,084,847$34,820,719
Estimate Over Minimum Salary Cap of $61,700,000 $9,564,128
Current Bank Account$216,209,967
Projected Bank Account$216,209,967

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $10,500,000 (4)
Brock Nelson (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,500,000 (2)
Ryan Pulock (1 Way Contract) $6,150,000 (5)
Jordan Binnington $6,000,000 (3)
Adam Larsson (1 Way Contract) $5,250,000 (3)
Charlie Coyle (1 Way Contract) $5,000,000 (4)
Blake Coleman (1 Way Contract) $4,050,000 (2)
Brock McGinn (1 Way Contract) $2,750,000 (3)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (2)
Zach Sanford (1 Way Contract) $2,000,000 (1)
Noel Acciari (1 Way Contract) $2,000,000 (3)
Rasmus Kupari (1 Way Contract) $1,850,000 (3)
-1 Way Contract Salary Cap : $775,000
Jacob Bryson (1 Way Contract) $1,850,000 (1)
Matthew Nieto (1 Way Contract) $1,775,000 (4)
Mike Reilly (1 Way Contract) $1,500,000 (1)
Ryan Murray (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Nick Cicek (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Anthony Stolarz (Out of Payroll) $1,000,000 (1)
Jonas Johansson (1 Way Contract) $1,000,000 (4)
Noah Gregor (1 Way Contract) $950,000 (2)
Kiefer Sherwood (1 Way Contract) $925,000 (2)
Milos Kelemen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arber Xhekaj (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Clay Stevenson (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $894,167 (2)
-1 Way Contract Salary Cap : $0
J.J. Moser (1 Way Contract) $881,250 (5)
-1 Way Contract Salary Cap : $0
Cody Glass (1 Way Contract) $874,125 (4)
Jesper Boqvist (1 Way Contract) $874,125 (2)
-1 Way Contract Salary Cap : $0
Michael Hutchinson (1 Way Contract) $865,000 (3)
-1 Way Contract Salary Cap : $0
Kyle Clifford (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $825,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian AhoD (1 Way Contract) $825,000 (3)
Andreas Englund $815,000 (2)
Jonny Brodzinski (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $762,500 (4)
-1 Way Contract Salary Cap : $0
Gage Quinney (Out of Payroll) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players40
Salary Commitment
Year 2034 : $88,381,167
Year 2035 : $84,829,167
Year 2036 : $61,230,000
Year 2037 : $39,865,000
Salary Average Commitment
Year 2034 : $64,272,966
Year 2035 : $60,023,858
Year 2036 : $42,532,858
Year 2037 : $29,625,000
Salary Cap with 1 Way Contract
Year 2034 : $72,264,128
Year 2035 : $65,889,124
Year 2036 : $49,899,124
Year 2037 : $32,299,124

Farm Players Salaries

Dylan Guenther $92,500 (3)
Bobby Brink $88,125 (2)
Egor Sokolov $88,125 (2)
Filip Hallander $88,125 (2)
Vincent Iorio $88,125 (2)
Jimmy Schuldt $85,000 (1)
Kaedan Korczak $78,917 (3)
Aaron Dell $75,000 (2)
Wyatte Wylie $75,000 (2)
Ronan Seeley $70,000 (3)
Total Farm Players10
Salary Commitment
Year 2034 : $828,917
Year 2035 : $743,917
Year 2036 : $241,417
Year 2037 : $0
Salary Average Commitment
Year 2034 : $800,000
Year 2035 : $730,000
Year 2036 : $232,500
Year 2037 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,673 - 95.33%
Level 2: 6000 - $57 - 5,744 - 95.73%
Level 3: 2500 - $42 - 2,396 - 95.84%
Level 4: 4500 - $25 - 4,362 - 96.94%
Luxury : 1500 - $133 - 1,476 - 98.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,994 - 99.68%
Farm Level 2: 1000 - $17 - 960 - 96.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,650 - 96.05%
Average Income per Game$1,977,577
Year to Date Revenue$81,080,649
Farm
Home Games Left0
Average Attendance - %2,954 - 98.46%
Average Income per Game$60,184
Year to Date Revenue$2,467,524

Expense

Pro Players Total Salaries$81,194,167
Farm Players Total Salaries$1,275,883
Coaches Total Salaries$6,575,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,590,940
Farm Year To Date Expenses$2,055,298
Pro Salary Cap To Date$86,461,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$814,899
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,981
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,119,168
Estimate Under Maximum Salary Cap of $106,084,847$25,965,679
Estimate Over Minimum Salary Cap of $61,700,000 $18,419,168
Current Bank Account$87,774,222
Projected Bank Account$87,774,222

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (6)
Ivan Provorov (1 Way Contract) $7,000,000 (4)
Valeri Nichushkin (1 Way Contract) $6,125,000 (4)
Nick Schmaltz (1 Way Contract) $5,850,000 (6)
Matt Murray (1 Way Contract) $5,750,000 (4)
Josh Anderson (1 Way Contract) $5,500,000 (3)
Connor Murphy (Out of Payroll) $5,000,000 (5)
Anthony Cirelli (1 Way Contract) $4,800,000 (1)
Alexander Wennberg (1 Way Contract) $4,500,000 (2)
Brett Pesce (1 Way Contract) $4,100,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (5)
Joel Edmundson (1 Way Contract) $3,500,000 (1)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (2)
Frederick Gaudreau (1 Way Contract) $2,750,000 (5)
Jacob Middleton (1 Way Contract) $2,450,000 (2)
Ivan Barbashev (1 Way Contract) $2,250,000 (6)
Evan Bouchard (1 Way Contract) $2,200,000 (2)
Anton Forsberg (1 Way Contract) $2,000,000 (4)
Riley Stillman (1 Way Contract) $1,500,000 (4)
Gabriel Vilardi (1 Way Contract) $1,250,000 (4)
Sam Lafferty (1 Way Contract) $1,150,000 (3)
Ross Johnston (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Jamie Drysdale $925,000 (1)
Scott Harrington $900,000 (3)
Dylan Cozens $894,167 (2)
Lias Andersson $750,000 (2)
Total Pro Players26
Salary Commitment
Year 2034 : $86,194,167
Year 2035 : $80,806,667
Year 2036 : $67,212,500
Year 2037 : $55,562,500
Salary Average Commitment
Year 2034 : $34,931,250
Year 2035 : $31,775,000
Year 2036 : $27,575,000
Year 2037 : $24,481,250
Salary Cap with 1 Way Contract
Year 2034 : $85,119,167
Year 2035 : $75,869,167
Year 2036 : $62,275,000
Year 2037 : $50,625,000

Farm Players Salaries

Adam Scheel $110,000 (4)
Shakir Mukhamadulin $92,500 (2)
Jimmy Huntington $89,100 (1)
Serron Noel $88,125 (1)
Cross Hanas $88,125 (2)
Nicolas Beaudin $86,333 (2)
Jakub Skarek $85,000 (2)
Ty Emberson $83,750 (1)
Joshua Jacobs $82,500 (1)
Brendan Perlini $82,500 (1)
Isaac Ratcliffe $81,400 (2)
Nick Wolff $77,000 (1)
Jalen Smereck $77,000 (1)
Parker Kelly $76,300 (2)
Nick DeSimone $76,250 (2)
Total Farm Players15
Salary Commitment
Year 2034 : $1,275,883
Year 2035 : $695,908
Year 2036 : $110,000
Year 2037 : $110,000
Salary Average Commitment
Year 2034 : $1,167,500
Year 2035 : $645,625
Year 2036 : $92,500
Year 2037 : $92,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,519 - 64.56%
Level 2: 6000 - $80 - 3,856 - 64.27%
Level 3: 2500 - $55 - 1,656 - 66.23%
Level 4: 4500 - $35 - 3,064 - 68.08%
Luxury : 1500 - $200 - 1,025 - 68.34%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.63%
Farm Level 2: 1000 - $15 - 962 - 96.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,120 - 65.67%
Average Income per Game$1,868,583
Year to Date Revenue$76,611,896
Farm
Home Games Left0
Average Attendance - %2,854 - 95.14%
Average Income per Game$80,666
Year to Date Revenue$3,307,290

Expense

Pro Players Total Salaries$101,851,333
Farm Players Total Salaries$1,415,458
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$99,429,200
Farm Year To Date Expenses$3,387,262
Pro Salary Cap To Date$89,911,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$979,919
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,334
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,725,000
Estimate Under Maximum Salary Cap of $106,084,847$12,359,847
Estimate Over Minimum Salary Cap of $61,700,000 $32,025,000
Current Bank Account$81,962,622
Projected Bank Account$81,962,622

Pro Players Salaries

Steven Stamkos (1 Way Contract) $9,000,000 (3)
Blake Wheeler (1 Way Contract) $8,250,000 (1)
Mike Hoffman (1 Way Contract) $8,000,000 (1)
J.T. Miller (1 Way Contract) $8,000,000 (5)
Torey Krug $7,800,000 (1)
Evander Kane (1 Way Contract) $7,000,000 (2)
Mats Zuccarello (1 Way Contract) $6,000,000 (2)
Bryan Rust (1 Way Contract) $5,125,000 (2)
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
Semyon Varlamov (1 Way Contract) $4,250,000 (3)
Brian Dumoulin $4,200,000 (1)
Devon Toews (1 Way Contract) $4,100,000 (2)
Antti Raanta (1 Way Contract) $3,600,000 (5)
Rocco Grimaldi (1 Way Contract) $2,100,000 (5)
Jeremy Lauzon (Out of Payroll) $2,000,000 (3)
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (4)
Corey Perry (1 Way Contract) $1,750,000 (3)
Jake Walman (1 Way Contract) $1,500,000 (6)
Alex Chiasson (1 Way Contract) $1,250,000 (3)
Jonathan Quick (1 Way Contract) $1,250,000 (5)
Darren Raddysh (1 Way Contract) $1,100,000 (6)
Ian Mitchell (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Quinton Byfield (1 Way Contract) $925,000 (6)
-1 Way Contract Salary Cap : $0
Sam Gagner (1 Way Contract) $850,000 (1)
Jasper Weatherby (1 Way Contract) $843,000 (2)
-1 Way Contract Salary Cap : $0
Dominic Toninato (1 Way Contract) $800,000 (4)
Logan Shaw (1 Way Contract) $800,000 (4)
Matthew Peca (1 Way Contract) $800,000 (4)
-1 Way Contract Salary Cap : $0
Boris Katchouk (1 Way Contract) $758,333 (2)
-1 Way Contract Salary Cap : $0
Cole Schneider (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Austin Poganski (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Adam Cracknell (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Santtu Kinnunen (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2034 : $103,851,333
Year 2035 : $77,600,833
Year 2036 : $46,437,500
Year 2037 : $28,187,500
Salary Average Commitment
Year 2034 : $62,918,750
Year 2035 : $39,168,750
Year 2036 : $32,793,750
Year 2037 : $15,662,500
Salary Cap with 1 Way Contract
Year 2034 : $95,725,000
Year 2035 : $66,625,000
Year 2036 : $39,400,000
Year 2037 : $21,150,000

Farm Players Salaries

Brad Hunt $110,000 (1)
Eetu Makiniemi $86,750 (2)
Damien Giroux $81,833 (2)
Mason Millman $79,375 (2)
Jachym Kondelik $79,375 (2)
Hunter Skinner $79,375 (2)
Matt Filipe $78,750 (2)
Calle Rosen $77,500 (1)
Cavan Fitzgerald $77,500 (3)
Kale Clague $75,000 (2)
Ryan Francis $75,000 (2)
Ryan Bednard $75,000 (2)
Tye Felhaber $75,000 (2)
Justin Almeida $75,000 (1)
Alexandre Fortin $75,000 (2)
Sean Day $75,000 (2)
Jordy Bellerive $70,000 (2)
Brian Elliott $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2034 : $1,415,458
Year 2035 : $1,092,416
Year 2036 : $77,500
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,429,458
Year 2035 : $1,049,458
Year 2036 : $77,500
Year 2037 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $105 - 5,794 - 82.78%
Level 2: 6000 - $80 - 4,596 - 76.60%
Level 3: 2500 - $60 - 1,879 - 75.17%
Level 4: 4500 - $35 - 3,760 - 83.56%
Luxury : 1500 - $170 - 1,383 - 92.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,789 - 89.46%
Farm Level 2: 1000 - $15 - 897 - 89.66%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,413 - 80.99%
Average Income per Game$1,957,808
Year to Date Revenue$80,270,143
Farm
Home Games Left0
Average Attendance - %2,686 - 89.53%
Average Income per Game$77,675
Year to Date Revenue$3,184,659

Expense

Pro Players Total Salaries$105,617,500
Farm Players Total Salaries$1,370,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$100,519,247
Farm Year To Date Expenses$2,409,612
Pro Salary Cap To Date$90,382,930
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$1,043,154
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,748
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$100,292,500
Estimate Under Maximum Salary Cap of $106,084,847$5,792,347
Estimate Over Minimum Salary Cap of $61,700,000 $38,592,500
Current Bank Account$98,531,577
Projected Bank Account$98,531,577

Pro Players Salaries

Aleksander Barkov $10,000,000 (3)
Brent Burns (1 Way Contract) $8,000,000 (2)
Nick Suzuki (1 Way Contract) $7,800,000 (3)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
Timo Meier (1 Way Contract) $6,000,000 (6)
Joel Eriksson Ek $5,250,000 (3)
Zach Hyman $5,000,000 (3)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Noah Hanifin (1 Way Contract) $4,950,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Cam Talbot (1 Way Contract) $4,500,000 (2)
Erik Johnson (1 Way Contract) $4,350,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (2)
Alexandre Carrier (1 Way Contract) $3,900,000 (3)
Troy Stecher (1 Way Contract) $3,700,000 (4)
Tyler Bertuzzi (1 Way Contract) $3,500,000 (3)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Tyler Johnson (1 Way Contract) $2,400,000 (3)
Adin Hill (1 Way Contract) $2,175,000 (3)
Urho Vaakanainen (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Michael Mcleod (1 Way Contract) $1,000,000 (3)
Nolan Patrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Luke Glendening (1 Way Contract) $930,000 (3)
Mattias Samuelsson (1 Way Contract) $881,250 (6)
-1 Way Contract Salary Cap : $0
Oliver Wahlstrom (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Erik Gustafsson (1 Way Contract) $825,000 (2)
Julien Gauthier (1 Way Contract) $800,000 (2)
Jayson Megna (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Alexei Toropchenko (1 Way Contract) $793,750 (4)
-1 Way Contract Salary Cap : $0
Spencer Martin (1 Way Contract) $762,500 (2)
Total Pro Players30
Salary Commitment
Year 2034 : $105,617,500
Year 2035 : $109,703,200
Year 2036 : $76,065,700
Year 2037 : $18,035,700
Salary Average Commitment
Year 2034 : $35,373,750
Year 2035 : $33,873,750
Year 2036 : $22,005,000
Year 2037 : $6,206,250
Salary Cap with 1 Way Contract
Year 2034 : $100,292,500
Year 2035 : $100,292,500
Year 2036 : $64,105,000
Year 2037 : $9,700,000

Farm Players Salaries

Kyle Keyser $100,000 (3)
Anthony Richard $100,000 (2)
Libor Hajek $100,000 (2)
Arshdeep Bains $92,500 (2)
Matty Beniers $92,500 (2)
Connor Zary $92,500 (3)
Philippe Desrosiers $88,000 (1)
Cole Schwindt $83,750 (2)
Alec Regula $83,750 (3)
Jean-Luc Foudy $83,750 (3)
Jakub Lauko $83,750 (2)
William Villeneuve $79,375 (3)
Andrew Shortridge $75,000 (2)
Isaak Phillips $75,000 (2)
Xavier Simoneau $70,625 (2)
Adam Raska $70,000 (3)
Total Farm Players16
Salary Commitment
Year 2034 : $1,370,500
Year 2035 : $1,324,850
Year 2036 : $526,125
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,270,209
Year 2035 : $1,200,209
Year 2036 : $491,042
Year 2037 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,631 - 94.73%
Level 2: 6000 - $50 - 5,807 - 96.78%
Level 3: 2500 - $30 - 2,452 - 98.08%
Level 4: 4500 - $20 - 4,421 - 98.25%
Luxury : 1500 - $150 - 1,431 - 95.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,932 - 96.61%
Farm Level 2: 1000 - $10 - 996 - 99.57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,742 - 96.47%
Average Income per Game$1,863,260
Year to Date Revenue$76,393,652
Farm
Home Games Left0
Average Attendance - %2,928 - 97.60%
Average Income per Game$58,263
Year to Date Revenue$2,388,795

Expense

Pro Players Total Salaries$65,062,500
Farm Players Total Salaries$1,422,312
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,446,628
Farm Year To Date Expenses$2,665,359
Pro Salary Cap To Date$79,675,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$664,136
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,223
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$64,062,500
Estimate Under Maximum Salary Cap of $106,084,847$42,022,347
Estimate Over Minimum Salary Cap of $61,700,000 $2,362,500
Current Bank Account$81,639,906
Projected Bank Account$81,639,906

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Brayden Schenn (1 Way Contract) $8,000,000 (3)
Tyson Barrie (1 Way Contract) $4,500,000 (2)
Andreas Athanasiou (1 Way Contract) $4,250,000 (3)
Jordan Leopold $3,310,000 (1)
Jeff Carter (1 Way Contract) $3,125,000 (2)
Kaapo Kahkonen (1 Way Contract) $2,750,000 (4)
Tanner Jeannot (1 Way Contract) $2,665,000 (5)
Jon Merrill (1 Way Contract) $2,550,000 (3)
Dante Fabbro (1 Way Contract) $2,500,000 (1)
Kyle Okposo (1 Way Contract) $2,500,000 (2)
Wojtek Wolski $2,000,000 (1)
Ryan Reaves (1 Way Contract) $1,750,000 (1)
Yakov Trenin (1 Way Contract) $1,700,000 (2)
Eric Robinson (1 Way Contract) $1,600,000 (3)
Connor Carrick (1 Way Contract) $1,400,000 (4)
Scott Wedgewood (1 Way Contract) $1,000,000 (4)
Victor Soderstrom $1,000,000 (2)
Rhett Gardner $1,000,000 (5)
Beck Warm (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Alexander Nylander $1,000,000 (2)
Kevin Rooney (1 Way Contract) $850,000 (4)
Sam Carrick $850,000 (1)
Chase De Leo $762,500 (2)
Will Butcher $750,000 (2)
Mackenzie MacEachern $750,000 (2)
Total Pro Players26
Salary Commitment
Year 2034 : $65,062,500
Year 2035 : $54,377,500
Year 2036 : $26,790,000
Year 2037 : $9,690,000
Salary Average Commitment
Year 2034 : $27,216,000
Year 2035 : $17,481,000
Year 2036 : $10,637,250
Year 2037 : $5,093,750
Salary Cap with 1 Way Contract
Year 2034 : $64,062,500
Year 2035 : $53,652,500
Year 2036 : $26,065,000
Year 2037 : $9,665,000

Farm Players Salaries

Taylor Aronson $200,000 (1)
Cam Dineen $100,000 (3)
Mitchell Vande Sompel $100,000 (3)
Yushiroh Hirano $100,000 (1)
Blade Jenkins $92,500 (3)
Pascal Laberge $88,125 (1)
Ethan Keppen $87,313 (3)
Stelio Mattheos (Out of Payroll) $83,750 (1)
Eemil Viro $83,750 (3)
Alexander True $75,000 (2)
Victor Brattstrom $75,000 (2)
Jayce Hawryluk (Out of Payroll) $75,000 (1)
Matthew Rempe $70,625 (3)
Ashton Sautner $70,000 (1)
Trevor Carrick $70,000 (1)
Kale Howarth $70,000 (1)
Tyson Kozak $70,000 (3)
Jordan Sambrook $70,000 (3)
Total Farm Players18
Salary Commitment
Year 2034 : $1,581,063
Year 2035 : $731,875
Year 2036 : $581,875
Year 2037 : $0
Salary Average Commitment
Year 2034 : $1,506,875
Year 2035 : $750,000
Year 2036 : $586,875
Year 2037 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $106,084,847
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 $196,772,279 $85,406,664 $20,678,183 $23,706,664 $1,394,262 $8,605,738 271845
Arizona Coyotes $132,219,055 $82,280,832 $23,804,015 $20,580,832 $937,500 $9,062,500 371350
Boston Bruins $220,098,974 $87,300,000 $18,784,847 $25,600,000 $1,903,875 $8,096,125 232346
Buffalo Sabres $96,171,117 $90,818,640 $15,266,207 $29,118,640 $1,026,000 $8,974,000 371350
Calgary Flames $143,316,332 $89,706,110 $16,378,737 $28,006,110 $1,005,625 $8,994,375 281240
Carolina Hurricanes $211,028,302 $68,756,250 $37,328,597 $7,056,250 $1,650,450 $8,349,550 252146
Chicago Blackhawks $118,432,334 $66,466,500 $39,618,347 $4,766,500 $1,240,358 $8,759,642 271643
Colorado Avalanche $205,632,116 $88,783,333 $17,301,514 $27,083,333 $1,803,445 $8,196,555 232144
Columbus Blue Jackets $144,239,753 $91,245,000 $14,839,847 $29,545,000 $1,725,563 $8,274,437 242145
Dallas Stars $90,622,671 $89,955,144 $16,129,703 $28,255,144 $1,607,500 $8,392,500 212243
Detroit Red Wings $164,422,386 $74,262,496 $31,822,351 $12,562,496 $1,446,625 $8,553,375 291847
Edmonton Oilers $225,556,153 $88,556,000 $17,528,847 $26,856,000 $1,941,709 $8,058,291 232447
Florida Panthers $148,579,255 $78,096,688 $27,988,159 $16,396,688 $1,265,256 $8,734,744 281644
Los Angeles Kings $124,463,005 $84,495,000 $21,589,847 $22,795,000 $1,768,593 $8,231,407 252247
Minnesota Wild $102,897,943 $69,473,536 $36,611,311 $7,773,536 $1,921,113 $8,078,887 262147
Montreal Canadiens $151,446,964 $82,093,750 $23,991,097 $20,393,750 $1,850,251 $8,149,749 232346
Nashville Predators $230,120,878 $65,725,000 $40,359,847 $4,025,000 $1,934,125 $8,065,875 262450
New Jersey Devils $191,911,919 $65,705,750 $40,379,097 $4,005,750 $836,875 $9,163,125 411051
New York Islanders $140,378,782 $86,566,672 $19,518,175 $24,866,672 $1,433,200 $8,566,800 241640
New York Rangers $230,148,913 $102,200,000 $3,884,847 $40,500,000 $1,257,063 $8,742,937 321547
Ottawa Senators $198,855,350 $81,688,000 $24,396,847 $19,988,000 $1,256,950 $8,743,050 271744
Philadelphia Flyers $105,899,320 $80,987,496 $25,097,351 $19,287,496 $1,534,375 $8,465,625 301949
Pittsburgh Penguins $220,374,749 $93,562,500 $12,522,347 $31,862,500 $1,536,958 $8,463,042 291948
San Jose Sharks $161,709,643 $70,710,000 $35,374,847 $9,010,000 $1,399,637 $8,600,363 261743
St. Louis Blues $231,789,066 $90,694,556 $15,390,291 $28,994,556 $1,625,275 $8,374,725 232144
Tampa Bay Lightning $216,209,967 $71,264,128 $34,820,719 $9,564,128 $828,917 $9,171,083 401050
Toronto Maple Leafs $87,774,222 $80,119,168 $25,965,679 $18,419,168 $1,275,883 $8,724,117 261541
Vancouver Canucks $81,962,622 $93,725,000 $12,359,847 $32,025,000 $1,415,458 $8,584,542 341852
Washington Capitals $98,531,577 $100,292,500 $5,792,347 $38,592,500 $1,370,500 $8,629,500 301646
Winnipeg Jets $81,639,906 $64,062,500 $42,022,347 $2,362,500 $1,422,312 $8,577,688 261844