Team FinanceLast Update - December 21, 2025 at 23:49
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 5,294 - 75.62%
Level 2: 6000 - $60 - 5,793 - 96.55%
Level 3: 2500 - $35 - 2,425 - 97.01%
Level 4: 4500 - $25 - 4,322 - 96.05%
Luxury : 1500 - $200 - 1,035 - 69.02%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.44%
Farm Level 2: 1000 - $15 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %18,870 - 87.77%
Average Income per Game$1,902,643
Year to Date Revenue$32,344,928
Farm
Home Games Left26
Average Attendance - %2,847 - 94.90%
Average Income per Game$80,480
Year to Date Revenue$1,207,205

Expense

Pro Players Total Salaries$90,339,841
Farm Players Total Salaries$1,537,925
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,851,510
Farm Year To Date Expenses$970,035
Pro Salary Cap To Date$32,914,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,663,428
Farm Estimated Season Revenue$2,092,489
Pro Remaining Season Days70
Pro Expenses Per Days$828,927
Pro Estimated Expenses$58,024,890
Farm Remaining Season Days72
Farm Expenses Per Days$22,262
Farm Estimated Expenses$1,602,864
Estimated Season Expenses$59,627,754
Season Salary Cap$90,339,841
Estimate Under Maximum Salary Cap of $108,070,344$17,730,503
Estimate Over Minimum Salary Cap of $61,700,000 $28,639,841
Current Bank Account$237,163,292
Projected Bank Account$225,291,455

Pro Players Salaries

Linus Ullmark (Out of Payroll) $8,250,000 (5)
Victor Hedman $7,875,000 (1)
Viktor Arvidsson (1 Way Contract) $6,830,000 (3)
Connor Murphy (1 Way Contract) $6,020,000 (3)
Shea Theodore $5,200,000 (1)
Frederick Gaudreau (1 Way Contract) $5,100,000 (3)
Ryan Strome (1 Way Contract) $5,000,000 (2)
Pavel Zacha (1 Way Contract) $4,750,000 (5)
Mikael Backlund (1 Way Contract) $4,500,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Marcus Pettersson $4,025,175 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (2)
Anthony Duclair (1 Way Contract) $3,500,000 (4)
Brayden McNabb (1 Way Contract) $3,000,000 (1)
Adam Henrique $3,000,000 (3)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Jani Hakanpaa $2,000,000 (2)
Jakub Vrana $1,000,000 (4)
Samuel Poulin $949,666 (1)
Jakub Lauko $790,000 (2)
Jonny Brodzinski (1 Way Contract) $787,500 (2)
Jansen Harkins (1 Way Contract) $787,500 (2)
Kole Lind $775,000 (2)
Noah Juulsen $775,000 (1)
Trent Miner $775,000 (2)
Total Pro Players26
Salary Commitment
Year 2037 : $90,339,841
Year 2038 : $68,515,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000
Salary Average Commitment
Year 2037 : $38,911,965
Year 2038 : $34,576,250
Year 2039 : $23,250,000
Year 2040 : $3,100,000
Salary Cap with 1 Way Contract
Year 2037 : $90,339,841
Year 2038 : $68,515,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (1)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters $79,375 (1)
Isaiah George $79,375 (3)
Mike Callahan $75,000 (3)
Gabriel Szturc $70,000 (1)
Zac Funk $70,000 (1)
Aku Raty $0 (0)
Total Farm Players19
Salary Commitment
Year 2037 : $1,537,925
Year 2038 : $685,800
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,426,041
Year 2038 : $641,583
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,637 - 94.81%
Level 2: 6000 - $65 - 4,603 - 76.71%
Level 3: 2500 - $50 - 1,800 - 72.01%
Level 4: 4500 - $30 - 4,097 - 91.04%
Luxury : 1500 - $175 - 1,145 - 76.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.89%
Farm Level 2: 1000 - $15 - 967 - 96.70%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,281 - 85.03%
Average Income per Game$1,951,485
Year to Date Revenue$31,223,761
Farm
Home Games Left27
Average Attendance - %2,945 - 98.16%
Average Income per Game$63,948
Year to Date Revenue$895,270

Expense

Pro Players Total Salaries$108,859,584
Farm Players Total Salaries$1,461,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,949,791
Farm Year To Date Expenses$1,895,447
Pro Salary Cap To Date$38,228,655
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,787,127
Farm Estimated Season Revenue$1,726,592
Pro Remaining Season Days70
Pro Expenses Per Days$1,025,532
Pro Estimated Expenses$71,787,240
Farm Remaining Season Days72
Farm Expenses Per Days$43,525
Farm Estimated Expenses$3,133,800
Estimated Season Expenses$74,921,040
Season Salary Cap$104,512,088
Estimate Under Maximum Salary Cap of $108,070,344$3,558,256
Estimate Over Minimum Salary Cap of $61,700,000 $42,812,088
Current Bank Account$157,530,962
Projected Bank Account$133,123,641

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (1)
Joshua Norris (1 Way Contract) $7,950,000 (2)
Ryan McDonagh (1 Way Contract) $7,200,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (1)
Chandler Stephenson (1 Way Contract) $6,250,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
William Borgen (1 Way Contract) $4,100,000 (5)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Kevin Bahl (1 Way Contract) $1,050,000 (1)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Sam Melinski (1 Way Contract) $925,000 (1)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (1)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (1)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Jacob Moverare (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2037 : $108,859,584
Year 2038 : $80,843,750
Year 2039 : $46,343,750
Year 2040 : $42,800,000
Salary Average Commitment
Year 2037 : $53,577,083
Year 2038 : $29,483,333
Year 2039 : $21,193,750
Year 2040 : $18,575,000
Salary Cap with 1 Way Contract
Year 2037 : $104,512,088
Year 2038 : $77,393,752
Year 2039 : $44,443,750
Year 2040 : $41,800,000

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (1)
Akito Hirose $78,750 (1)
Brandon Scanlin $77,500 (1)
Cedric Pare $77,500 (1)
William Lockwood $77,500 (1)
Simon Johansson $75,000 (1)
Maxim Barbashev $75,000 (1)
Matt Luff $75,000 (1)
Maksymilian Szuber $70,625 (1)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (1)
Anri Ravinskis $70,000 (2)
Maxim Shabanov $70,000 (1)
Gunnarwolfe Fontaine $70,000 (1)
Carter Gylander (Out of Payroll) $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,531,875
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,536,250
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,592 - 51.32%
Level 2: 6000 - $110 - 2,774 - 46.23%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,014 - 67.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,126 - 56.31%
Farm Level 2: 1000 - $30 - 451 - 45.11%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %10,180 - 47.35%
Average Income per Game$1,950,143
Year to Date Revenue$31,202,282
Farm
Home Games Left26
Average Attendance - %1,577 - 52.58%
Average Income per Game$69,847
Year to Date Revenue$1,047,710

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,957,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,580,528
Farm Year To Date Expenses$1,042,953
Pro Salary Cap To Date$35,419,810
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,753,566
Farm Estimated Season Revenue$1,816,031
Pro Remaining Season Days70
Pro Expenses Per Days$898,176
Pro Estimated Expenses$62,872,320
Farm Remaining Season Days72
Farm Expenses Per Days$25,939
Farm Estimated Expenses$1,867,608
Estimated Season Expenses$64,739,928
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $108,070,344$13,274,680
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$332,554,123
Projected Bank Account$318,383,792

Pro Players Salaries

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

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,702 - 95.75%
Level 2: 6000 - $55 - 5,761 - 96.01%
Level 3: 2500 - $36 - 2,456 - 98.26%
Level 4: 4500 - $21 - 4,436 - 98.57%
Luxury : 1500 - $150 - 1,461 - 97.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,930 - 96.49%
Farm Level 2: 1000 - $15 - 976 - 97.56%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,816 - 96.82%
Average Income per Game$1,967,908
Year to Date Revenue$31,486,532
Farm
Home Games Left27
Average Attendance - %2,905 - 96.84%
Average Income per Game$82,174
Year to Date Revenue$1,150,430

Expense

Pro Players Total Salaries$104,224,524
Farm Players Total Salaries$1,148,875
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,599,392
Farm Year To Date Expenses$1,918,029
Pro Salary Cap To Date$35,276,066
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,197,706
Farm Estimated Season Revenue$2,218,686
Pro Remaining Season Days70
Pro Expenses Per Days$984,148
Pro Estimated Expenses$68,890,360
Farm Remaining Season Days72
Farm Expenses Per Days$45,166
Farm Estimated Expenses$3,251,952
Estimated Season Expenses$72,142,312
Season Salary Cap$96,777,856
Estimate Under Maximum Salary Cap of $108,070,344$11,292,488
Estimate Over Minimum Salary Cap of $61,700,000 $35,077,856
Current Bank Account$94,964,785
Projected Bank Account$74,238,865

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (1)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Travis Sanheim $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Maxim Tsyplakov (1 Way Contract) $950,000 (1)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
Logan Thompson (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (1)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (1)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (1)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $104,224,524
Year 2038 : $63,980,357
Year 2039 : $41,067,857
Year 2040 : $31,975,000
Salary Average Commitment
Year 2037 : $50,512,392
Year 2038 : $31,166,856
Year 2039 : $20,323,106
Year 2040 : $17,654,356
Salary Cap with 1 Way Contract
Year 2037 : $96,777,856
Year 2038 : $58,317,856
Year 2039 : $39,217,856
Year 2040 : $30,125,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,814 - 97.35%
Level 2: 6000 - $55 - 5,890 - 98.17%
Level 3: 2500 - $35 - 2,495 - 99.80%
Level 4: 4500 - $20 - 4,450 - 98.88%
Luxury : 1500 - $130 - 1,488 - 99.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,396 - 69.81%
Farm Level 2: 1000 - $20 - 690 - 69.04%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %21,137 - 98.31%
Average Income per Game$1,845,958
Year to Date Revenue$29,535,332
Farm
Home Games Left27
Average Attendance - %2,087 - 69.55%
Average Income per Game$69,654
Year to Date Revenue$975,160

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,428,438
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,674,356
Farm Year To Date Expenses$710,472
Pro Salary Cap To Date$35,486,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,148,956
Farm Estimated Season Revenue$1,880,666
Pro Remaining Season Days70
Pro Expenses Per Days$920,818
Pro Estimated Expenses$64,457,260
Farm Remaining Season Days72
Farm Expenses Per Days$16,916
Farm Estimated Expenses$1,217,952
Estimated Season Expenses$65,675,212
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $108,070,344$13,438,696
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$170,555,695
Projected Bank Account$152,910,105

Pro Players Salaries

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

Farm Players Salaries

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

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,718 - 95.98%
Level 2: 6000 - $60 - 5,565 - 92.74%
Level 3: 2500 - $42 - 2,345 - 93.79%
Level 4: 4500 - $23 - 4,330 - 96.23%
Luxury : 1500 - $146 - 1,458 - 97.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,938 - 96.90%
Farm Level 2: 1000 - $17 - 967 - 96.69%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,416 - 94.96%
Average Income per Game$1,920,552
Year to Date Revenue$30,728,826
Farm
Home Games Left26
Average Attendance - %2,905 - 96.83%
Average Income per Game$72,641
Year to Date Revenue$1,089,610

Expense

Pro Players Total Salaries$66,803,749
Farm Players Total Salaries$2,034,656
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,476,443
Farm Year To Date Expenses$1,031,887
Pro Salary Cap To Date$24,385,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,013,791
Farm Estimated Season Revenue$1,888,657
Pro Remaining Season Days70
Pro Expenses Per Days$641,105
Pro Estimated Expenses$44,877,350
Farm Remaining Season Days72
Farm Expenses Per Days$26,620
Farm Estimated Expenses$1,916,640
Estimated Season Expenses$46,793,990
Season Salary Cap$66,803,749
Estimate Under Maximum Salary Cap of $108,070,344$41,266,595
Estimate Over Minimum Salary Cap of $61,700,000 $5,103,749
Current Bank Account$259,329,803
Projected Bank Account$262,438,261

Pro Players Salaries

Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (1)
Jonas Rondbjerg $1,000,000 (1)
Cal Foote $925,000 (1)
Macklin Celebrini $925,000 (2)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Jake Wise $837,500 (2)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $66,803,749
Year 2038 : $53,412,499
Year 2039 : $50,874,999
Year 2040 : $15,124,999
Salary Average Commitment
Year 2037 : $36,474,999
Year 2038 : $30,987,499
Year 2039 : $28,662,499
Year 2040 : $4,887,499
Salary Cap with 1 Way Contract
Year 2037 : $66,803,749
Year 2038 : $53,412,499
Year 2039 : $50,874,999
Year 2040 : $15,124,999

Farm Players Salaries

Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Billy Constantinou $93,775 (1)
Brad Lambert $92,500 (5)
Reid Schaefer $92,500 (5)
Zach Benson $92,500 (3)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Michal Stinil $85,250 (1)
Jackson Leppard $85,250 (1)
Bailey Brkin $85,250 (2)
Mathieu Cataford $83,750 (5)
Jayden Grubbe $83,750 (3)
Alexander Campbell $83,750 (2)
Jeremy Hanzel $70,625 (1)
Bryce Montgomery $70,625 (1)
Alex Kannok Leipert $70,000 (1)
Ryan McCleary $70,000 (2)
Casey Bailey $70,000 (1)
Bryan Yoon $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2037 : $2,034,656
Year 2038 : $914,675
Year 2039 : $602,800
Year 2040 : $266,000
Salary Average Commitment
Year 2037 : $1,811,875
Year 2038 : $900,000
Year 2039 : $588,125
Year 2040 : $273,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,167 - 73.81%
Level 2: 6000 - $60 - 5,598 - 93.30%
Level 3: 2500 - $43 - 2,334 - 93.34%
Level 4: 4500 - $23 - 4,282 - 95.16%
Luxury : 1500 - $160 - 1,429 - 95.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,892 - 94.59%
Farm Level 2: 1000 - $15 - 958 - 95.81%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,809 - 87.49%
Average Income per Game$1,907,182
Year to Date Revenue$30,514,918
Farm
Home Games Left27
Average Attendance - %2,850 - 95.00%
Average Income per Game$76,803
Year to Date Revenue$1,075,248

Expense

Pro Players Total Salaries$87,890,000
Farm Players Total Salaries$1,532,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,153,812
Farm Year To Date Expenses$745,190
Pro Salary Cap To Date$31,502,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,679,559
Farm Estimated Season Revenue$2,073,693
Pro Remaining Season Days70
Pro Expenses Per Days$838,304
Pro Estimated Expenses$58,681,280
Farm Remaining Season Days72
Farm Expenses Per Days$17,826
Farm Estimated Expenses$1,283,472
Estimated Season Expenses$59,964,752
Season Salary Cap$81,940,000
Estimate Under Maximum Salary Cap of $108,070,344$26,130,344
Estimate Over Minimum Salary Cap of $61,700,000 $20,240,000
Current Bank Account$115,688,847
Projected Bank Account$105,477,347

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (3)
Drew Doughty (1 Way Contract) $11,000,000 (1)
Olli Maatta (1 Way Contract) $6,500,000 (4)
David Perron (1 Way Contract) $6,500,000 (4)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
Miles Wood (1 Way Contract) $4,000,000 (4)
Connor Clifton $3,950,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (1)
Max Domi (1 Way Contract) $3,750,000 (3)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (Out of Payroll) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Samuel Blais $1,000,000 (5)
Josh Mahura $1,000,000 (1)
David Gustafsson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Lucas Carlsson $1,000,000 (1)
Keaton Middleton $1,000,000 (1)
Matej Blumel $1,000,000 (3)
Seth Griffith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Cole Koepke $775,000 (1)
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $89,140,000
Year 2038 : $68,120,000
Year 2039 : $59,255,000
Year 2040 : $35,190,000
Salary Average Commitment
Year 2037 : $47,331,250
Year 2038 : $40,950,000
Year 2039 : $37,450,000
Year 2040 : $31,000,000
Salary Cap with 1 Way Contract
Year 2037 : $82,040,000
Year 2038 : $62,065,000
Year 2039 : $53,200,000
Year 2040 : $33,150,000

Farm Players Salaries

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

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,368 - 76.69%
Level 2: 6000 - $60 - 5,790 - 96.49%
Level 3: 2500 - $35 - 2,418 - 96.72%
Level 4: 4500 - $20 - 4,464 - 99.20%
Luxury : 1500 - $200 - 1,042 - 69.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.05%
Farm Level 2: 1000 - $15 - 981 - 98.11%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %19,082 - 88.75%
Average Income per Game$1,887,181
Year to Date Revenue$30,194,894
Farm
Home Games Left27
Average Attendance - %2,842 - 94.73%
Average Income per Game$79,849
Year to Date Revenue$1,117,880

Expense

Pro Players Total Salaries$98,925,000
Farm Players Total Salaries$1,645,957
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,346,860
Farm Year To Date Expenses$1,330,632
Pro Salary Cap To Date$37,096,878
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,179,522
Farm Estimated Season Revenue$2,155,911
Pro Remaining Season Days70
Pro Expenses Per Days$936,830
Pro Estimated Expenses$65,578,100
Farm Remaining Season Days72
Farm Expenses Per Days$31,982
Farm Estimated Expenses$2,302,704
Estimated Season Expenses$67,880,804
Season Salary Cap$98,925,000
Estimate Under Maximum Salary Cap of $108,070,344$9,145,344
Estimate Over Minimum Salary Cap of $61,700,000 $37,225,000
Current Bank Account$231,347,355
Projected Bank Account$212,801,984

Pro Players Salaries

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

Farm Players Salaries

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

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $89 - 6,571 - 93.87%
Level 2: 6000 - $56 - 5,631 - 93.85%
Level 3: 2500 - $40 - 2,412 - 96.48%
Level 4: 4500 - $25 - 4,365 - 97.00%
Luxury : 1500 - $163 - 1,454 - 96.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,923 - 96.16%
Farm Level 2: 1000 - $15 - 973 - 97.26%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,433 - 95.04%
Average Income per Game$2,009,109
Year to Date Revenue$32,145,744
Farm
Home Games Left27
Average Attendance - %2,896 - 96.53%
Average Income per Game$79,835
Year to Date Revenue$1,117,690

Expense

Pro Players Total Salaries$97,169,834
Farm Players Total Salaries$1,439,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,631,327
Farm Year To Date Expenses$1,806,522
Pro Salary Cap To Date$34,748,948
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,227,725
Farm Estimated Season Revenue$2,155,545
Pro Remaining Season Days70
Pro Expenses Per Days$868,481
Pro Estimated Expenses$60,793,670
Farm Remaining Season Days72
Farm Expenses Per Days$43,326
Farm Estimated Expenses$3,119,472
Estimated Season Expenses$63,913,142
Season Salary Cap$93,469,832
Estimate Under Maximum Salary Cap of $108,070,344$14,600,512
Estimate Over Minimum Salary Cap of $61,700,000 $31,769,832
Current Bank Account$151,291,907
Projected Bank Account$139,762,035

Pro Players Salaries

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

Farm Players Salaries

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

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,235 - 74.78%
Level 2: 6000 - $60 - 5,653 - 94.21%
Level 3: 2500 - $45 - 2,372 - 94.87%
Level 4: 4500 - $35 - 3,037 - 67.50%
Luxury : 1500 - $180 - 1,113 - 74.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,390 - 69.49%
Farm Level 2: 1000 - $20 - 667 - 66.70%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,410 - 80.98%
Average Income per Game$1,901,327
Year to Date Revenue$30,421,227
Farm
Home Games Left26
Average Attendance - %2,057 - 68.56%
Average Income per Game$68,935
Year to Date Revenue$1,034,020

Expense

Pro Players Total Salaries$66,316,518
Farm Players Total Salaries$2,208,563
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,289,786
Farm Year To Date Expenses$886,388
Pro Salary Cap To Date$28,914,791
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,533,167
Farm Estimated Season Revenue$1,792,301
Pro Remaining Season Days70
Pro Expenses Per Days$601,040
Pro Estimated Expenses$42,072,800
Farm Remaining Season Days72
Farm Expenses Per Days$23,759
Farm Estimated Expenses$1,710,648
Estimated Season Expenses$43,783,448
Season Salary Cap$66,316,518
Estimate Under Maximum Salary Cap of $108,070,344$41,753,826
Estimate Over Minimum Salary Cap of $61,700,000 $4,616,518
Current Bank Account$62,140,973
Projected Bank Account$67,682,993

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (1)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Nick Perbix (1 Way Contract) $1,125,000 (1)
Connor Brown (1 Way Contract) $1,000,000 (1)
Simon Lundmark $969,375 (1)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Patrick Brown $775,000 (3)
Justin Kirkland $775,000 (3)
Paul Cotter $775,000 (3)
Julien Gauthier $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $66,316,518
Year 2038 : $60,872,143
Year 2039 : $41,900,000
Year 2040 : $20,850,000
Salary Average Commitment
Year 2037 : $22,987,500
Year 2038 : $18,631,250
Year 2039 : $15,425,000
Year 2040 : $9,237,500
Salary Cap with 1 Way Contract
Year 2037 : $66,316,518
Year 2038 : $57,647,143
Year 2039 : $38,675,000
Year 2040 : $17,625,000

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Shakir Mukhamadulin $89,400 (3)
Anton Wahlberg $88,125 (3)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (1)
Tristan Bertucci $88,125 (1)
Owen Beck $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (1)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (1)
Erik Portillo (Out of Payroll) $78,400 (4)
Logan Nijhoff (Out of Payroll) $77,000 (3)
Jakov Novak $75,000 (2)
Marcel Marcel (Out of Payroll) $75,000 (2)
Victor Mancini $75,000 (1)
Josh Nodler $75,000 (2)
Reilly Webb $70,625 (1)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (1)
Beck Warm $70,000 (2)
Nikita Prishchepov $70,000 (2)
Total Farm Players30
Salary Commitment
Year 2037 : $2,438,962
Year 2038 : $1,868,400
Year 2039 : $986,550
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $2,341,125
Year 2038 : $1,799,875
Year 2039 : $981,250
Year 2040 : $70,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,737 - 96.24%
Level 2: 6000 - $55 - 5,815 - 96.91%
Level 3: 2500 - $40 - 2,369 - 94.78%
Level 4: 4500 - $25 - 4,333 - 96.29%
Luxury : 1500 - $150 - 1,448 - 96.54%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,970 - 98.52%
Farm Level 2: 1000 - $20 - 692 - 69.22%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,702 - 96.29%
Average Income per Game$1,805,388
Year to Date Revenue$28,886,214
Farm
Home Games Left27
Average Attendance - %2,663 - 88.75%
Average Income per Game$63,105
Year to Date Revenue$883,470

Expense

Pro Players Total Salaries$91,530,000
Farm Players Total Salaries$1,303,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,829,777
Farm Year To Date Expenses$1,176,083
Pro Salary Cap To Date$28,684,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,134,709
Farm Estimated Season Revenue$1,703,835
Pro Remaining Season Days70
Pro Expenses Per Days$870,804
Pro Estimated Expenses$60,956,280
Farm Remaining Season Days72
Farm Expenses Per Days$28,978
Farm Estimated Expenses$2,086,416
Estimated Season Expenses$63,042,696
Season Salary Cap$83,880,000
Estimate Under Maximum Salary Cap of $108,070,344$24,190,344
Estimate Over Minimum Salary Cap of $61,700,000 $22,180,000
Current Bank Account$176,723,635
Projected Bank Account$160,519,483

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (1)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
J.T Compher $5,100,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Bowen Byram (1 Way Contract) $4,000,000 (1)
Jonathan Toews (1 Way Contract) $4,000,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Alexis Lafreniere $2,400,000 (2)
Carter Hart $2,000,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Connor Dewar (Out of Payroll) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Akira Schmid (1 Way Contract) $875,000 (3)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $775,000 (1)
Total Pro Players33
Salary Commitment
Year 2037 : $92,780,000
Year 2038 : $76,150,000
Year 2039 : $59,150,000
Year 2040 : $44,575,000
Salary Average Commitment
Year 2037 : $34,001,250
Year 2038 : $27,107,500
Year 2039 : $19,626,250
Year 2040 : $9,826,250
Salary Cap with 1 Way Contract
Year 2037 : $83,980,000
Year 2038 : $66,400,000
Year 2039 : $53,200,000
Year 2040 : $39,750,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Sam Colangelo $88,125 (2)
Christian Kyrou $88,125 (1)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards (Out of Payroll) $79,375 (2)
Nathan Walker $77,500 (3)
Jett Woo $77,500 (1)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Nathaniel Day $70,625 (3)
Dru Krebs $70,625 (2)
William Rousseau $70,000 (3)
Chase Wheatcroft $70,000 (3)
Charlie Wright $70,000 (1)
Chris Ortiz $70,000 (1)
Donavan Houle $70,000 (2)
Cole Clayton $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2037 : $1,382,875
Year 2038 : $1,020,250
Year 2039 : $544,725
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,343,958
Year 2038 : $993,958
Year 2039 : $527,500
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,396 - 77.09%
Level 2: 6000 - $49 - 5,825 - 97.09%
Level 3: 2500 - $44 - 2,333 - 93.33%
Level 4: 4500 - $29 - 4,190 - 93.12%
Luxury : 1500 - $184 - 1,085 - 72.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,967 - 98.33%
Farm Level 2: 1000 - $13 - 975 - 97.55%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,830 - 87.58%
Average Income per Game$1,852,665
Year to Date Revenue$29,642,647
Farm
Home Games Left26
Average Attendance - %2,942 - 98.07%
Average Income per Game$55,948
Year to Date Revenue$839,216

Expense

Pro Players Total Salaries$98,075,000
Farm Players Total Salaries$1,009,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,626,343
Farm Year To Date Expenses$738,314
Pro Salary Cap To Date$34,993,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,316,636
Farm Estimated Season Revenue$1,454,641
Pro Remaining Season Days70
Pro Expenses Per Days$929,241
Pro Estimated Expenses$65,046,870
Farm Remaining Season Days72
Farm Expenses Per Days$17,628
Farm Estimated Expenses$1,269,216
Estimated Season Expenses$66,316,086
Season Salary Cap$95,675,000
Estimate Under Maximum Salary Cap of $108,070,344$12,395,344
Estimate Over Minimum Salary Cap of $61,700,000 $33,975,000
Current Bank Account$209,426,583
Projected Bank Account$190,881,774

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (Out of Payroll) $3,500,000 (1)
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (Out of Payroll) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (Out of Payroll) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
David Tomasek $700,000 (1)
Total Pro Players34
Salary Commitment
Year 2037 : $100,800,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $56,044,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $97,625,000
Year 2038 : $75,000,000
Year 2039 : $45,025,000
Year 2040 : $33,875,000

Farm Players Salaries

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

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,266 - 75.23%
Level 2: 6000 - $60 - 5,736 - 95.60%
Level 3: 2500 - $49 - 1,821 - 72.85%
Level 4: 4500 - $26 - 4,209 - 93.54%
Luxury : 1500 - $178 - 1,126 - 75.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,379 - 68.96%
Farm Level 2: 1000 - $15 - 963 - 96.32%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,158 - 84.46%
Average Income per Game$1,884,225
Year to Date Revenue$30,147,592
Farm
Home Games Left27
Average Attendance - %2,342 - 78.08%
Average Income per Game$69,614
Year to Date Revenue$974,595

Expense

Pro Players Total Salaries$91,525,000
Farm Players Total Salaries$1,104,375
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,533,054
Farm Year To Date Expenses$1,885,707
Pro Salary Cap To Date$36,890,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,105,612
Farm Estimated Season Revenue$1,879,576
Pro Remaining Season Days70
Pro Expenses Per Days$830,580
Pro Estimated Expenses$58,140,600
Farm Remaining Season Days72
Farm Expenses Per Days$44,775
Farm Estimated Expenses$3,223,800
Estimated Season Expenses$61,364,400
Season Salary Cap$88,524,998
Estimate Under Maximum Salary Cap of $108,070,344$19,545,346
Estimate Over Minimum Salary Cap of $61,700,000 $26,824,998
Current Bank Account$170,539,120
Projected Bank Account$158,159,908

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Simon Edvinsson $925,000 (2)
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $881,250 (1)
Ville Ottavainen $793,750 (1)
Kyle Capobianco $775,000 (4)
Jeremy Davies $775,000 (1)
Trey Fix-Wolansky $775,000 (2)
Joona Koppanen $775,000 (2)
Gage Goncalves $775,000 (2)
Ben Kraws $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $91,525,000
Year 2038 : $73,450,000
Year 2039 : $49,650,000
Year 2040 : $24,650,000
Salary Average Commitment
Year 2037 : $46,016,965
Year 2038 : $32,691,965
Year 2039 : $20,875,000
Year 2040 : $3,450,000
Salary Cap with 1 Way Contract
Year 2037 : $88,525,000
Year 2038 : $72,525,000
Year 2039 : $48,725,000
Year 2040 : $23,725,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Taro Hirose $85,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Jonah Gadjovich $77,500 (4)
Carson Meyer $77,500 (2)
Peyton Jones $70,000 (1)
Joel Teasdale $70,000 (2)
Jermaine Loewen $70,000 (2)
Chaz Reddekopp $70,000 (1)
Austin Wagner $70,000 (2)
Total Farm Players14
Salary Commitment
Year 2037 : $1,104,375
Year 2038 : $937,500
Year 2039 : $155,000
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,021,250
Year 2038 : $881,250
Year 2039 : $158,125
Year 2040 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,816 - 97.36%
Level 2: 6000 - $60 - 5,654 - 94.23%
Level 3: 2500 - $35 - 2,450 - 97.98%
Level 4: 4500 - $20 - 4,445 - 98.78%
Luxury : 1500 - $200 - 1,010 - 67.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,402 - 70.11%
Farm Level 2: 1000 - $15 - 975 - 97.51%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,374 - 94.76%
Average Income per Game$1,828,377
Year to Date Revenue$29,254,034
Farm
Home Games Left27
Average Attendance - %2,377 - 79.25%
Average Income per Game$70,718
Year to Date Revenue$990,045

Expense

Pro Players Total Salaries$85,125,000
Farm Players Total Salaries$1,694,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,048,669
Farm Year To Date Expenses$987,674
Pro Salary Cap To Date$31,700,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,709,428
Farm Estimated Season Revenue$1,909,372
Pro Remaining Season Days70
Pro Expenses Per Days$773,438
Pro Estimated Expenses$54,140,660
Farm Remaining Season Days72
Farm Expenses Per Days$23,633
Farm Estimated Expenses$1,701,576
Estimated Season Expenses$55,842,236
Season Salary Cap$82,975,000
Estimate Under Maximum Salary Cap of $108,070,344$25,095,344
Estimate Over Minimum Salary Cap of $61,700,000 $21,275,000
Current Bank Account$141,200,909
Projected Bank Account$132,977,473

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Bo Horvat (1 Way Contract) $8,500,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (Out of Payroll) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Josh Manson (1 Way Contract) $4,000,000 (1)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Jordan Harris $1,400,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Chris Terry $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $90,875,000
Year 2038 : $64,000,000
Year 2039 : $45,100,000
Year 2040 : $20,700,000
Salary Average Commitment
Year 2037 : $36,251,250
Year 2038 : $20,776,250
Year 2039 : $12,950,000
Year 2040 : $5,150,000
Salary Cap with 1 Way Contract
Year 2037 : $88,725,000
Year 2038 : $61,850,000
Year 2039 : $43,950,000
Year 2040 : $20,700,000

Farm Players Salaries

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

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $85 - 6,574 - 93.91%
Level 2: 6000 - $58 - 5,709 - 95.14%
Level 3: 2500 - $38 - 2,402 - 96.10%
Level 4: 4500 - $26 - 4,285 - 95.22%
Luxury : 1500 - $155 - 1,409 - 93.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,917 - 95.86%
Farm Level 2: 1000 - $18 - 772 - 77.20%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,379 - 94.78%
Average Income per Game$1,935,836
Year to Date Revenue$30,973,379
Farm
Home Games Left26
Average Attendance - %2,689 - 89.64%
Average Income per Game$77,099
Year to Date Revenue$1,156,487

Expense

Pro Players Total Salaries$85,803,334
Farm Players Total Salaries$1,756,585
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,819,026
Farm Year To Date Expenses$1,414,010
Pro Salary Cap To Date$31,735,996
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,395,905
Farm Estimated Season Revenue$2,004,577
Pro Remaining Season Days70
Pro Expenses Per Days$806,280
Pro Estimated Expenses$56,439,600
Farm Remaining Season Days72
Farm Expenses Per Days$32,952
Farm Estimated Expenses$2,372,544
Estimated Season Expenses$58,812,144
Season Salary Cap$84,803,336
Estimate Under Maximum Salary Cap of $108,070,344$23,267,008
Estimate Over Minimum Salary Cap of $61,700,000 $23,103,336
Current Bank Account$168,504,777
Projected Bank Account$160,093,115

Pro Players Salaries

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

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,741 - 96.29%
Level 2: 6000 - $54 - 5,754 - 95.90%
Level 3: 2500 - $36 - 2,444 - 97.76%
Level 4: 4500 - $23 - 4,400 - 97.79%
Luxury : 1500 - $151 - 1,447 - 96.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,428 - 71.38%
Farm Level 2: 1000 - $20 - 676 - 67.61%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,786 - 96.68%
Average Income per Game$1,843,807
Year to Date Revenue$29,500,908
Farm
Home Games Left26
Average Attendance - %2,104 - 70.12%
Average Income per Game$70,623
Year to Date Revenue$1,059,340

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,975,716
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,696,465
Farm Year To Date Expenses$1,083,328
Pro Salary Cap To Date$36,811,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,095,169
Farm Estimated Season Revenue$1,836,189
Pro Remaining Season Days70
Pro Expenses Per Days$930,525
Pro Estimated Expenses$65,136,750
Farm Remaining Season Days72
Farm Expenses Per Days$26,103
Farm Estimated Expenses$1,879,416
Estimated Season Expenses$67,016,166
Season Salary Cap$99,218,750
Estimate Under Maximum Salary Cap of $108,070,344$8,851,594
Estimate Over Minimum Salary Cap of $61,700,000 $37,518,750
Current Bank Account$152,439,421
Projected Bank Account$133,354,613

Pro Players Salaries

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

Farm Players Salaries

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

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,862 - 98.03%
Level 2: 6000 - $40 - 5,920 - 98.67%
Level 3: 2500 - $28 - 2,481 - 99.23%
Level 4: 4500 - $17 - 4,481 - 99.57%
Luxury : 1500 - $113 - 1,471 - 98.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 858 - 42.88%
Farm Level 2: 1000 - $30 - 454 - 45.39%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %21,215 - 98.67%
Average Income per Game$1,584,341
Year to Date Revenue$25,349,458
Farm
Home Games Left26
Average Attendance - %1,312 - 43.72%
Average Income per Game$69,364
Year to Date Revenue$1,040,465

Expense

Pro Players Total Salaries$78,325,834
Farm Players Total Salaries$1,083,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,657,179
Farm Year To Date Expenses$562,622
Pro Salary Cap To Date$26,474,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,608,528
Farm Estimated Season Revenue$1,803,473
Pro Remaining Season Days70
Pro Expenses Per Days$752,909
Pro Estimated Expenses$52,703,630
Farm Remaining Season Days72
Farm Expenses Per Days$13,888
Farm Estimated Expenses$999,936
Estimated Season Expenses$53,703,566
Season Salary Cap$69,416,668
Estimate Under Maximum Salary Cap of $108,070,344$38,653,676
Estimate Over Minimum Salary Cap of $61,700,000 $7,716,668
Current Bank Account$218,265,879
Projected Bank Account$205,974,314

Pro Players Salaries

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

Farm Players Salaries

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

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,457 - 92.24%
Level 2: 6000 - $58 - 5,718 - 95.29%
Level 3: 2500 - $35 - 2,385 - 95.41%
Level 4: 4500 - $20 - 4,425 - 98.33%
Luxury : 1500 - $180 - 1,123 - 74.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.07%
Farm Level 2: 1000 - $15 - 964 - 96.40%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %20,108 - 93.53%
Average Income per Game$1,917,455
Year to Date Revenue$32,596,737
Farm
Home Games Left27
Average Attendance - %2,885 - 96.18%
Average Income per Game$81,710
Year to Date Revenue$1,143,940

Expense

Pro Players Total Salaries$112,445,000
Farm Players Total Salaries$1,272,438
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,051,174
Farm Year To Date Expenses$1,215,724
Pro Salary Cap To Date$37,434,416
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,018,923
Farm Estimated Season Revenue$2,206,170
Pro Remaining Season Days70
Pro Expenses Per Days$1,048,616
Pro Estimated Expenses$73,403,120
Farm Remaining Season Days72
Farm Expenses Per Days$28,706
Farm Estimated Expenses$2,066,832
Estimated Season Expenses$75,469,952
Season Salary Cap$101,544,168
Estimate Under Maximum Salary Cap of $108,070,344$6,526,176
Estimate Over Minimum Salary Cap of $61,700,000 $39,844,168
Current Bank Account$187,928,469
Projected Bank Account$160,683,610

Pro Players Salaries

Zach Werenski $9,600,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Jordan Kyrou $8,125,000 (3)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (1)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Brett Howden (1 Way Contract) $1,900,000 (1)
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Ryan Johnson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (1)
Jayden Struble (1 Way Contract) $867,500 (1)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players37
Salary Commitment
Year 2037 : $112,445,000
Year 2038 : $70,843,333
Year 2039 : $49,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $72,839,583
Year 2038 : $48,500,000
Year 2039 : $34,150,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $101,544,168
Year 2038 : $67,975,000
Year 2039 : $47,125,000
Year 2040 : $25,000,000

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (1)
Luca Del Bel Belluz $88,125 (3)
Samuel Helenius $88,125 (1)
Scott Morrow $88,125 (2)
Colten Ellis $83,750 (1)
Landon Slaggert $83,750 (1)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Matvei Petrov $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,272,437
Year 2038 : $700,000
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,199,792
Year 2038 : $665,417
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,630 - 94.71%
Level 2: 6000 - $52 - 5,783 - 96.38%
Level 3: 2500 - $34 - 2,434 - 97.38%
Level 4: 4500 - $18 - 4,481 - 99.59%
Luxury : 1500 - $165 - 1,414 - 94.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,885 - 94.26%
Farm Level 2: 1000 - $15 - 946 - 94.61%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,742 - 96.47%
Average Income per Game$1,878,809
Year to Date Revenue$30,060,951
Farm
Home Games Left27
Average Attendance - %2,831 - 94.38%
Average Income per Game$80,175
Year to Date Revenue$1,122,445

Expense

Pro Players Total Salaries$92,856,250
Farm Players Total Salaries$1,525,292
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,672,480
Farm Year To Date Expenses$1,302,891
Pro Salary Cap To Date$29,799,809
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,970,236
Farm Estimated Season Revenue$2,164,715
Pro Remaining Season Days70
Pro Expenses Per Days$882,645
Pro Estimated Expenses$61,785,150
Farm Remaining Season Days72
Farm Expenses Per Days$30,924
Farm Estimated Expenses$2,226,528
Estimated Season Expenses$64,011,678
Season Salary Cap$88,401,248
Estimate Under Maximum Salary Cap of $108,070,344$19,669,096
Estimate Over Minimum Salary Cap of $61,700,000 $26,701,248
Current Bank Account$153,786,536
Projected Bank Account$138,909,809

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Cam Fowler $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
Andrew Copp (1 Way Contract) $5,625,000 (1)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
Walker Duehr $825,000 (2)
Jack Johnson (1 Way Contract) $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Brett Seney $775,000 (2)
Samuel Johannesson $706,250 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $92,856,250
Year 2038 : $86,395,250
Year 2039 : $57,944,000
Year 2040 : $39,530,000
Salary Average Commitment
Year 2037 : $54,545,000
Year 2038 : $48,501,250
Year 2039 : $31,475,000
Year 2040 : $19,650,000
Salary Cap with 1 Way Contract
Year 2037 : $88,401,250
Year 2038 : $82,001,250
Year 2039 : $54,475,000
Year 2040 : $36,925,000

Farm Players Salaries

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

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,654 - 95.06%
Level 2: 6000 - $60 - 5,734 - 95.57%
Level 3: 2500 - $50 - 1,815 - 72.61%
Level 4: 4500 - $20 - 4,448 - 98.84%
Luxury : 1500 - $170 - 1,423 - 94.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.71%
Farm Level 2: 1000 - $15 - 961 - 96.09%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,074 - 93.37%
Average Income per Game$2,033,117
Year to Date Revenue$32,529,875
Farm
Home Games Left27
Average Attendance - %2,875 - 95.84%
Average Income per Game$81,411
Year to Date Revenue$1,139,760

Expense

Pro Players Total Salaries$106,517,333
Farm Players Total Salaries$1,135,875
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,818,646
Farm Year To Date Expenses$758,310
Pro Salary Cap To Date$36,640,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,827,930
Farm Estimated Season Revenue$2,198,109
Pro Remaining Season Days70
Pro Expenses Per Days$1,004,619
Pro Estimated Expenses$70,323,330
Farm Remaining Season Days72
Farm Expenses Per Days$18,736
Farm Estimated Expenses$1,348,992
Estimated Season Expenses$71,672,322
Season Salary Cap$96,125,000
Estimate Under Maximum Salary Cap of $108,070,344$11,945,344
Estimate Over Minimum Salary Cap of $61,700,000 $34,425,000
Current Bank Account$291,567,358
Projected Bank Account$272,921,075

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mikhail Sergachev (1 Way Contract) $8,500,000 (4)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
Anze Kopitar (1 Way Contract) $7,750,000 (2)
Tom Wilson (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (6)
Charlie Coyle (1 Way Contract) $5,000,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (1)
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (1)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (1)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Arttu Hyry (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $106,517,333
Year 2038 : $87,945,000
Year 2039 : $55,370,000
Year 2040 : $46,150,000
Salary Average Commitment
Year 2037 : $42,631,875
Year 2038 : $29,150,625
Year 2039 : $22,137,500
Year 2040 : $16,418,750
Salary Cap with 1 Way Contract
Year 2037 : $96,125,000
Year 2038 : $78,950,000
Year 2039 : $49,050,000
Year 2040 : $43,400,000

Farm Players Salaries

Ryan Leonard $92,500 (3)
Matvei Gridin $92,500 (3)
Seamus Casey $88,125 (2)
Pierrick Dube $87,000 (1)
Ondrej Pavel $87,000 (1)
Stanislav Svozil $83,750 (1)
Chase De Leo $80,000 (1)
Clay Stevenson $77,500 (2)
Hunter Shepard $77,500 (1)
Marshall Rifai $77,500 (1)
Jack Dugan $77,500 (1)
Ken Appleby (Out of Payroll) $76,250 (4)
Connor Clattenburg $75,000 (3)
Travis Mitchell $70,000 (1)
Braeden Bowman $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,212,125
Year 2038 : $571,875
Year 2039 : $336,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $1,173,750
Year 2038 : $598,750
Year 2039 : $330,000
Year 2040 : $70,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,723 - 96.04%
Level 2: 6000 - $60 - 5,728 - 95.47%
Level 3: 2500 - $43 - 2,438 - 97.54%
Level 4: 4500 - $27 - 4,254 - 94.53%
Luxury : 1500 - $223 - 905 - 60.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.34%
Farm Level 2: 1000 - $15 - 965 - 96.51%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,049 - 93.25%
Average Income per Game$1,981,763
Year to Date Revenue$31,708,206
Farm
Home Games Left27
Average Attendance - %2,852 - 95.06%
Average Income per Game$80,516
Year to Date Revenue$1,127,225

Expense

Pro Players Total Salaries$67,657,500
Farm Players Total Salaries$1,536,250
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,527,572
Farm Year To Date Expenses$1,161,740
Pro Salary Cap To Date$25,022,574
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,544,072
Farm Estimated Season Revenue$2,173,934
Pro Remaining Season Days70
Pro Expenses Per Days$626,406
Pro Estimated Expenses$43,848,420
Farm Remaining Season Days72
Farm Expenses Per Days$31,020
Farm Estimated Expenses$2,233,440
Estimated Season Expenses$46,081,860
Season Salary Cap$66,707,500
Estimate Under Maximum Salary Cap of $108,070,344$41,362,844
Estimate Over Minimum Salary Cap of $61,700,000 $5,007,500
Current Bank Account$267,207,789
Projected Bank Account$272,843,935

Pro Players Salaries

Frederik Andersen (Out of Payroll) $6,000,000 (1)
David Kampf $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (4)
Alex Vlasic (1 Way Contract) $4,600,000 (3)
Mattias Samuelsson (1 Way Contract) $4,500,000 (3)
Ivan Fedotov (Out of Payroll) $4,400,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
Ross Colton (1 Way Contract) $4,000,000 (2)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Nils Hoglander $2,750,000 (1)
Cody Glass $2,750,000 (1)
Jeffrey Viel $2,000,000 (4)
Oliver Wahlstrom $1,900,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (2)
Glenn Gawdin $1,750,000 (1)
Olle Lycksell $1,750,000 (1)
Isac Lundestrom $1,500,000 (2)
Zac Jones $1,500,000 (1)
Dylan McIlrath $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Ben Meyers $1,250,000 (1)
Max Jones (1 Way Contract) $1,250,000 (3)
Dennis Cholowski $1,000,000 (2)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $900,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
Ty Nelson (1 Way Contract) $837,500 (2)
Marian Studenic $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $73,657,500
Year 2038 : $40,075,700
Year 2039 : $28,410,700
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $34,168,333
Year 2038 : $22,712,083
Year 2039 : $16,606,250
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $72,707,500
Year 2038 : $42,382,500
Year 2039 : $31,400,000
Year 2040 : $8,050,000

Farm Players Salaries

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

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,506 - 50.09%
Level 2: 6000 - $110 - 2,814 - 46.90%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,023 - 68.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,109 - 55.46%
Farm Level 2: 1000 - $30 - 464 - 46.45%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %10,143 - 47.18%
Average Income per Game$1,940,117
Year to Date Revenue$31,041,871
Farm
Home Games Left26
Average Attendance - %1,574 - 52.46%
Average Income per Game$69,397
Year to Date Revenue$1,040,960

Expense

Pro Players Total Salaries$105,005,000
Farm Players Total Salaries$1,799,831
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,857,593
Farm Year To Date Expenses$1,304,412
Pro Salary Cap To Date$37,517,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,502,923
Farm Estimated Season Revenue$1,804,331
Pro Remaining Season Days70
Pro Expenses Per Days$991,116
Pro Estimated Expenses$69,378,120
Farm Remaining Season Days72
Farm Expenses Per Days$33,332
Farm Estimated Expenses$2,399,904
Estimated Season Expenses$71,778,024
Season Salary Cap$101,930,000
Estimate Under Maximum Salary Cap of $108,070,344$6,140,344
Estimate Over Minimum Salary Cap of $61,700,000 $40,230,000
Current Bank Account$56,939,599
Projected Bank Account$35,468,829

Pro Players Salaries

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

Farm Players Salaries

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

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,672 - 95.31%
Level 2: 6000 - $69 - 4,295 - 71.59%
Level 3: 2500 - $52 - 1,722 - 68.88%
Level 4: 4500 - $40 - 2,710 - 60.22%
Luxury : 1500 - $140 - 1,460 - 97.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,976 - 98.78%
Farm Level 2: 1000 - $17 - 957 - 95.72%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %16,859 - 78.41%
Average Income per Game$1,886,032
Year to Date Revenue$30,176,509
Farm
Home Games Left27
Average Attendance - %2,933 - 97.76%
Average Income per Game$75,538
Year to Date Revenue$1,057,527

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,697,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,729,250
Farm Year To Date Expenses$993,888
Pro Salary Cap To Date$36,610,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,150,795
Farm Estimated Season Revenue$2,039,516
Pro Remaining Season Days70
Pro Expenses Per Days$922,125
Pro Estimated Expenses$64,548,750
Farm Remaining Season Days72
Farm Expenses Per Days$23,664
Farm Estimated Expenses$1,703,808
Estimated Season Expenses$66,252,558
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $108,070,344$10,442,344
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$263,781,276
Projected Bank Account$246,719,029

Pro Players Salaries

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

Farm Players Salaries

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

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,482 - 49.75%
Level 2: 6000 - $100 - 3,002 - 50.04%
Level 3: 2500 - $45 - 2,365 - 94.58%
Level 4: 4500 - $40 - 2,661 - 59.14%
Luxury : 1500 - $150 - 1,445 - 96.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,871 - 93.53%
Farm Level 2: 1000 - $15 - 951 - 95.11%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %12,955 - 60.26%
Average Income per Game$1,865,729
Year to Date Revenue$29,851,665
Farm
Home Games Left26
Average Attendance - %2,822 - 94.06%
Average Income per Game$79,738
Year to Date Revenue$1,196,070

Expense

Pro Players Total Salaries$91,087,500
Farm Players Total Salaries$1,526,795
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,129,449
Farm Year To Date Expenses$1,066,862
Pro Salary Cap To Date$32,109,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,643,227
Farm Estimated Season Revenue$2,073,188
Pro Remaining Season Days70
Pro Expenses Per Days$866,853
Pro Estimated Expenses$60,679,710
Farm Remaining Season Days72
Farm Expenses Per Days$22,165
Farm Estimated Expenses$1,595,880
Estimated Season Expenses$62,275,590
Season Salary Cap$89,937,500
Estimate Under Maximum Salary Cap of $108,070,344$18,132,844
Estimate Over Minimum Salary Cap of $61,700,000 $28,237,500
Current Bank Account$208,690,732
Projected Bank Account$195,131,557

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
Ville Heinola $1,200,000 (1)
Aatu Raty $1,200,000 (1)
Spencer Smallman $1,100,000 (1)
Ozzy Wiesblatt $1,000,000 (1)
Juraj Slafkovsky $925,000 (1)
Pavel Mintyukov $925,000 (1)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
Alex Bump $750,000 (3)
Jakub Dobes (Out of Payroll) $750,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $91,837,500
Year 2038 : $73,525,000
Year 2039 : $63,550,000
Year 2040 : $47,525,000
Salary Average Commitment
Year 2037 : $30,612,083
Year 2038 : $16,343,750
Year 2039 : $14,243,750
Year 2040 : $9,393,750
Salary Cap with 1 Way Contract
Year 2037 : $90,687,496
Year 2038 : $73,525,000
Year 2039 : $63,550,000
Year 2040 : $47,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Nico Daws $100,000 (1)
Jacob Ingham $100,000 (1)
Tyler Madden $100,000 (1)
Nathan Noel $100,000 (1)
Gianni Fairbrother $100,000 (3)
Mason Primeau $99,000 (1)
Josiah Slavin $93,170 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Connor Corcoran $0 (0)
Santeri Hatakka $0 (0)
Total Farm Players14
Salary Commitment
Year 2037 : $1,526,795
Year 2038 : $342,500
Year 2039 : $267,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $884,542
Year 2038 : $310,792
Year 2039 : $240,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,776 - 96.79%
Level 2: 6000 - $60 - 5,658 - 94.30%
Level 3: 2500 - $44 - 2,375 - 95.01%
Level 4: 4500 - $27 - 4,360 - 96.88%
Luxury : 1500 - $225 - 907 - 60.46%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.62%
Farm Level 2: 1000 - $15 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,075 - 93.37%
Average Income per Game$1,999,060
Year to Date Revenue$31,984,966
Farm
Home Games Left26
Average Attendance - %2,851 - 95.03%
Average Income per Game$81,013
Year to Date Revenue$1,215,195

Expense

Pro Players Total Salaries$92,290,182
Farm Players Total Salaries$1,107,279
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,917,656
Farm Year To Date Expenses$867,409
Pro Salary Cap To Date$32,542,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,976,509
Farm Estimated Season Revenue$2,106,338
Pro Remaining Season Days70
Pro Expenses Per Days$832,948
Pro Estimated Expenses$58,306,360
Farm Remaining Season Days72
Farm Expenses Per Days$18,485
Farm Estimated Expenses$1,330,920
Estimated Season Expenses$59,637,280
Season Salary Cap$92,290,182
Estimate Under Maximum Salary Cap of $108,070,344$15,780,162
Estimate Over Minimum Salary Cap of $61,700,000 $30,590,182
Current Bank Account$295,036,648
Projected Bank Account$287,482,215

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Tristan Luneau $969,375 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Nikita Nesterenko $787,500 (2)
Rory Kerins $775,000 (2)
Joel Nystrom $700,000 (2)
Total Pro Players28
Salary Commitment
Year 2037 : $92,290,182
Year 2038 : $73,114,107
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $42,593,750
Year 2038 : $28,918,750
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $92,290,182
Year 2038 : $73,339,107
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

Cole Krygier $93,170 (1)
David Goyette $89,167 (2)
Gavin Brindley $88,125 (1)
Matthew Maggio $87,000 (2)
Alexis Gendron $86,000 (1)
Remi Poirier $85,456 (1)
Ben Hemmerling $82,111 (2)
Charles-Alexis Legault $75,000 (2)
Emmitt Finnie $70,625 (1)
Josh Filmon $70,625 (2)
Niko Huuhtanen $70,000 (1)
Domenic DiVincentiis $70,000 (3)
Dyllan Gill $70,000 (2)
Filip Engaras $70,000 (1)
Connor McClennon $0 (0)
Mathias Laferriere $0 (0)
Phillip Kemp $0 (0)
Noel Hoefenmayer $0 (0)
Ben Jones $0 (0)
Total Farm Players19
Salary Commitment
Year 2037 : $1,107,279
Year 2038 : $543,903
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,016,486
Year 2038 : $507,736
Year 2039 : $70,000
Year 2040 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,618 - 94.54%
Level 2: 6000 - $60 - 5,778 - 96.29%
Level 3: 2500 - $44 - 2,365 - 94.62%
Level 4: 4500 - $27 - 4,294 - 95.42%
Luxury : 1500 - $225 - 928 - 61.86%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.68%
Farm Level 2: 1000 - $15 - 975 - 97.48%
Farm Total Capacity :3000

Income

Home Games Left24
Average Attendance - %19,983 - 92.94%
Average Income per Game$1,993,545
Year to Date Revenue$33,890,269
Farm
Home Games Left26
Average Attendance - %2,888 - 96.28%
Average Income per Game$81,598
Year to Date Revenue$1,223,970

Expense

Pro Players Total Salaries$104,209,107
Farm Players Total Salaries$1,277,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,948,088
Farm Year To Date Expenses$1,145,483
Pro Salary Cap To Date$36,573,142
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,845,086
Farm Estimated Season Revenue$2,121,548
Pro Remaining Season Days70
Pro Expenses Per Days$966,153
Pro Estimated Expenses$67,630,710
Farm Remaining Season Days72
Farm Expenses Per Days$28,746
Farm Estimated Expenses$2,069,712
Estimated Season Expenses$69,700,422
Season Salary Cap$96,924,104
Estimate Under Maximum Salary Cap of $108,070,344$11,146,240
Estimate Over Minimum Salary Cap of $61,700,000 $35,224,104
Current Bank Account$243,213,158
Projected Bank Account$223,479,370

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (1 Way Contract) $3,750,000 (2)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Filip Hallander $881,250 (1)
Kaedan Korczak (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (Out of Payroll) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (1)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players32
Salary Commitment
Year 2037 : $104,984,107
Year 2038 : $61,377,857
Year 2039 : $37,342,857
Year 2040 : $22,692,857
Salary Average Commitment
Year 2037 : $63,474,108
Year 2038 : $35,467,858
Year 2039 : $23,067,858
Year 2040 : $10,900,000
Salary Cap with 1 Way Contract
Year 2037 : $96,924,104
Year 2038 : $57,867,856
Year 2039 : $36,242,856
Year 2040 : $21,592,856

Farm Players Salaries

Frank Nazar $92,500 (2)
Evan Nause $88,125 (1)
Daniil Chayka $88,125 (1)
Oliver Kapanen $88,125 (2)
Justin Sourdif $83,750 (1)
Carson Focht $82,500 (1)
Arthur Kaliyev $82,500 (1)
Vincent Iorio $81,417 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (1)
Fabian Wagner $70,625 (3)
Jack Malone $70,625 (1)
Alexandre Fortin $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2037 : $1,277,000
Year 2038 : $566,417
Year 2039 : $231,417
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,273,556
Year 2038 : $584,931
Year 2039 : $250,556
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,687 - 95.53%
Level 2: 6000 - $57 - 5,640 - 94.00%
Level 3: 2500 - $42 - 2,373 - 94.90%
Level 4: 4500 - $25 - 4,386 - 97.47%
Luxury : 1500 - $133 - 1,448 - 96.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,955 - 97.76%
Farm Level 2: 1000 - $17 - 929 - 92.94%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,533 - 95.50%
Average Income per Game$1,964,475
Year to Date Revenue$31,431,599
Farm
Home Games Left27
Average Attendance - %2,885 - 96.16%
Average Income per Game$58,817
Year to Date Revenue$823,432

Expense

Pro Players Total Salaries$82,328,333
Farm Players Total Salaries$1,577,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,250,809
Farm Year To Date Expenses$1,310,796
Pro Salary Cap To Date$30,136,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,111,873
Farm Estimated Season Revenue$1,588,047
Pro Remaining Season Days70
Pro Expenses Per Days$744,003
Pro Estimated Expenses$52,080,210
Farm Remaining Season Days72
Farm Expenses Per Days$31,378
Farm Estimated Expenses$2,259,216
Estimated Season Expenses$54,339,426
Season Salary Cap$79,665,000
Estimate Under Maximum Salary Cap of $108,070,344$28,405,344
Estimate Over Minimum Salary Cap of $61,700,000 $17,965,000
Current Bank Account$91,137,967
Projected Bank Account$87,498,461

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Ilya Samsonov (1 Way Contract) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Adam Scheel $1,100,000 (1)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Sam Carrick $1,000,000 (2)
Tony DeAngelo $1,000,000 (1)
Ronnie Attard $1,000,000 (2)
Declan Chisholm $1,000,000 (1)
Victor Soderstrom $925,000 (1)
Jack Quinn (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Alexander Nylander $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $82,328,333
Year 2038 : $57,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $43,417,323
Year 2038 : $21,706,608
Year 2039 : $13,425,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $79,665,000
Year 2038 : $55,900,000
Year 2039 : $42,500,000
Year 2040 : $16,350,000

Farm Players Salaries

Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Jimmy Snuggerud $92,500 (3)
Beckett Sennecke $92,500 (3)
Cole Fraser $90,750 (1)
Tomas Hamara $83,750 (3)
Miko Matikka $83,750 (3)
Jake Boltmann $83,750 (2)
Isaac Ratcliffe $81,500 (1)
Ethan Cardwell $79,375 (1)
Sergei Murashov $79,375 (3)
Kalle Vaisanen $79,375 (1)
Cameron Berg $79,375 (2)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek $77,500 (1)
Nick Wolff $75,000 (1)
Josh Davies $70,625 (1)
Tyce Thompson $70,000 (2)
Justin Ertel (Out of Payroll) $70,000 (1)
Bryce McConnell-Barker $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2037 : $1,647,125
Year 2038 : $744,000
Year 2039 : $431,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,514,375
Year 2038 : $735,000
Year 2039 : $431,875
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,415 - 63.07%
Level 2: 6000 - $80 - 3,784 - 63.07%
Level 3: 2500 - $55 - 1,625 - 64.99%
Level 4: 4500 - $35 - 3,097 - 68.83%
Luxury : 1500 - $200 - 1,029 - 68.58%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.43%
Farm Level 2: 1000 - $15 - 973 - 97.28%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %13,950 - 64.88%
Average Income per Game$1,841,671
Year to Date Revenue$29,466,739
Farm
Home Games Left27
Average Attendance - %2,901 - 96.71%
Average Income per Game$82,089
Year to Date Revenue$1,149,250

Expense

Pro Players Total Salaries$91,664,167
Farm Players Total Salaries$776,624
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,754,869
Farm Year To Date Expenses$2,522,365
Pro Salary Cap To Date$34,510,227
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,041,780
Farm Estimated Season Revenue$2,216,411
Pro Remaining Season Days70
Pro Expenses Per Days$872,001
Pro Estimated Expenses$61,040,070
Farm Remaining Season Days72
Farm Expenses Per Days$59,444
Farm Estimated Expenses$4,279,968
Estimated Season Expenses$65,320,038
Season Salary Cap$81,039,164
Estimate Under Maximum Salary Cap of $108,070,344$27,031,180
Estimate Over Minimum Salary Cap of $61,700,000 $19,339,164
Current Bank Account$89,164,740
Projected Bank Account$72,102,893

Pro Players Salaries

Mathew Barzal (Out of Payroll) $9,150,000 (4)
Dougie Hamilton (Out of Payroll) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (1)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (1)
Jeremy Lauzon (Out of Payroll) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Owen Pickering $925,000 (2)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
Mitchell Chaffee (1 Way Contract) $800,000 (2)
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $111,564,167
Year 2038 : $93,516,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $65,587,500
Year 2038 : $48,793,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,939,160
Year 2038 : $88,991,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

Farm Players Salaries

Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (1)
Jared Moe $75,000 (1)
Ryan Francis $75,000 (1)
Arnaud Durandeau $70,625 (1)
Total Farm Players10
Salary Commitment
Year 2037 : $776,624
Year 2038 : $161,250
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $772,500
Year 2038 : $153,750
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,358 - 76.54%
Level 2: 6000 - $74 - 4,055 - 67.58%
Level 3: 2500 - $60 - 1,508 - 60.32%
Level 4: 4500 - $35 - 3,054 - 67.86%
Luxury : 1500 - $170 - 1,424 - 94.91%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.70%
Farm Level 2: 1000 - $15 - 985 - 98.46%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,397 - 71.62%
Average Income per Game$1,892,027
Year to Date Revenue$30,272,428
Farm
Home Games Left26
Average Attendance - %2,879 - 95.96%
Average Income per Game$81,061
Year to Date Revenue$1,215,920

Expense

Pro Players Total Salaries$100,375,000
Farm Players Total Salaries$2,447,360
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,003,178
Farm Year To Date Expenses$1,228,412
Pro Salary Cap To Date$37,570,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,300,669
Farm Estimated Season Revenue$2,107,595
Pro Remaining Season Days70
Pro Expenses Per Days$949,777
Pro Estimated Expenses$66,484,390
Farm Remaining Season Days72
Farm Expenses Per Days$30,240
Farm Estimated Expenses$2,177,280
Estimated Season Expenses$68,661,670
Season Salary Cap$99,445,000
Estimate Under Maximum Salary Cap of $108,070,344$8,625,344
Estimate Over Minimum Salary Cap of $61,700,000 $37,745,000
Current Bank Account$119,783,167
Projected Bank Account$100,529,761

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
Ivan Provorov (1 Way Contract) $7,000,000 (1)
Adin Hill (1 Way Contract) $6,250,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (1)
K'Andre Miller (1 Way Contract) $3,820,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Juuso Valimaki (1 Way Contract) $2,000,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (3)
Alexey Toropchenko $1,250,000 (3)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Trevor Lewis (1 Way Contract) $930,000 (1)
-1 Way Contract Salary Cap : $0
Parker Kelly (1 Way Contract) $825,000 (4)
Casey DeSmith (1 Way Contract) $800,000 (1)
Devin Cooley $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $100,375,000
Year 2038 : $73,525,000
Year 2039 : $64,475,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $33,630,000
Year 2038 : $23,443,750
Year 2039 : $18,462,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $99,445,000
Year 2038 : $73,075,000
Year 2039 : $64,025,000
Year 2040 : $52,200,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Cole Schwindt $100,000 (3)
Ryan Suzuki $100,000 (2)
Arshdeep Bains $100,000 (4)
Anthony Richard $100,000 (3)
Connor Zary $100,000 (2)
Alec Regula $100,000 (5)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Ryan Greene $88,125 (2)
Joel Blomqvist $88,125 (1)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (1)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Jackson Blake $79,375 (2)
Amadeus Lombardi $79,375 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $2,447,360
Year 2038 : $2,272,735
Year 2039 : $1,290,535
Year 2040 : $914,285
Salary Average Commitment
Year 2037 : $1,619,876
Year 2038 : $1,463,959
Year 2039 : $597,709
Year 2040 : $249,167

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,705 - 95.78%
Level 2: 6000 - $50 - 5,771 - 96.19%
Level 3: 2500 - $30 - 2,460 - 98.39%
Level 4: 4500 - $20 - 4,391 - 97.57%
Luxury : 1500 - $150 - 1,416 - 94.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,940 - 96.99%
Farm Level 2: 1000 - $10 - 988 - 98.82%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,743 - 96.48%
Average Income per Game$1,866,435
Year to Date Revenue$29,862,952
Farm
Home Games Left26
Average Attendance - %2,928 - 97.60%
Average Income per Game$58,379
Year to Date Revenue$875,680

Expense

Pro Players Total Salaries$98,425,000
Farm Players Total Salaries$1,771,250
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,143,380
Farm Year To Date Expenses$1,198,326
Pro Salary Cap To Date$35,366,605
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,660,862
Farm Estimated Season Revenue$1,517,845
Pro Remaining Season Days70
Pro Expenses Per Days$932,366
Pro Estimated Expenses$65,265,620
Farm Remaining Season Days72
Farm Expenses Per Days$33,081
Farm Estimated Expenses$2,381,832
Estimated Season Expenses$67,647,452
Season Salary Cap$97,650,000
Estimate Under Maximum Salary Cap of $108,070,344$10,420,344
Estimate Over Minimum Salary Cap of $61,700,000 $35,950,000
Current Bank Account$62,511,663
Projected Bank Account$43,042,918

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Ryan O'Reilly (1 Way Contract) $8,700,000 (5)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
Joonas Korpisalo (1 Way Contract) $4,000,000 (4)
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
Andrew Peeke $2,750,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Evgeni Dadonov (1 Way Contract) $1,800,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
Carson Bjarnason $881,250 (3)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $98,425,000
Year 2038 : $90,931,250
Year 2039 : $65,881,250
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $84,662,500
Year 2038 : $78,731,250
Year 2039 : $58,437,500
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $97,650,000
Year 2038 : $90,156,248
Year 2039 : $65,881,250
Year 2040 : $36,525,000

Farm Players Salaries

Nate Danielson $92,500 (3)
Eduard Sale $92,500 (3)
Daniil But $92,500 (3)
Theo Lindstein $92,500 (3)
Clark Bishop $90,750 (1)
Lenni Hameenaho $88,125 (3)
Cam Dineen $85,250 (1)
Noel Nordh $83,750 (3)
Ilya Protas $83,750 (3)
Sawyer Mynio $83,750 (1)
Luca Pinelli $79,375 (3)
Luca Cagnoni $79,375 (3)
Jordan Sambrook $77,000 (1)
Mitchell Vande Sompel (Out of Payroll) $77,000 (1)
Ethan Keppen $77,000 (1)
Blade Jenkins (Out of Payroll) $77,000 (1)
Ruslan Khazheyev $75,000 (3)
Thomas Milic $75,000 (2)
Matyas Melovsky $70,625 (3)
Tuomas Uronen $70,625 (3)
Loke Johansson $70,625 (3)
Trent Swick $70,625 (3)
Dylan Roobroeck $70,625 (3)
Maros Jedlicka $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2037 : $1,925,250
Year 2038 : $1,357,500
Year 2039 : $1,212,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,873,084
Year 2038 : $1,364,334
Year 2039 : $1,224,334
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $108,070,344
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 $237,163,292 $90,339,841 $17,730,503 $28,639,841 $1,537,925 $8,462,075 261945
Arizona Coyotes $157,530,962 $104,512,088 $3,558,256 $42,812,088 $1,461,875 $8,538,125 262046
Boston Bruins $332,554,123 $94,795,664 $13,274,680 $33,095,664 $1,957,000 $8,043,000 241943
Buffalo Sabres $94,964,785 $96,777,856 $11,292,488 $35,077,856 $1,148,875 $8,851,125 341650
Calgary Flames $170,555,695 $94,631,648 $13,438,696 $32,931,648 $1,428,438 $8,571,562 251742
Carolina Hurricanes $259,329,803 $66,803,749 $41,266,595 $5,103,749 $2,034,656 $7,965,344 242448
Chicago Blackhawks $115,688,847 $81,940,000 $26,130,344 $20,240,000 $1,532,200 $8,467,800 301747
Colorado Avalanche $231,347,355 $98,925,000 $9,145,344 $37,225,000 $1,645,957 $8,354,043 202040
Columbus Blue Jackets $151,291,907 $93,469,832 $14,600,512 $31,769,832 $1,439,125 $8,560,875 291645
Dallas Stars $62,140,973 $66,316,518 $41,753,826 $4,616,518 $2,208,563 $7,791,437 233053
Detroit Red Wings $176,723,635 $83,880,000 $24,190,344 $22,180,000 $1,303,500 $8,696,500 331851
Edmonton Oilers $209,426,583 $95,675,000 $12,395,344 $33,975,000 $1,009,625 $8,990,375 341347
Florida Panthers $170,539,120 $88,524,998 $19,545,346 $26,824,998 $1,104,375 $8,895,625 281442
Los Angeles Kings $141,200,909 $82,975,000 $25,095,344 $21,275,000 $1,694,150 $8,305,850 241943
Minnesota Wild $168,504,777 $84,803,336 $23,267,008 $23,103,336 $1,756,585 $8,243,415 272148
Montreal Canadiens $152,439,421 $99,218,750 $8,851,594 $37,518,750 $1,975,716 $8,024,284 282452
Nashville Predators $218,265,879 $69,416,668 $38,653,676 $7,716,668 $1,083,262 $8,916,738 311243
New Jersey Devils $187,928,469 $101,544,168 $6,526,176 $39,844,168 $1,272,438 $8,727,562 371552
New York Islanders $153,786,536 $88,401,248 $19,669,096 $26,701,248 $1,525,292 $8,474,708 301949
New York Rangers $291,567,358 $96,125,000 $11,945,344 $34,425,000 $1,135,875 $8,864,125 341549
Ottawa Senators $267,207,789 $66,707,500 $41,362,844 $5,007,500 $1,536,250 $8,463,750 292049
Philadelphia Flyers $56,939,599 $101,930,000 $6,140,344 $40,230,000 $1,799,831 $8,200,169 272047
Pittsburgh Penguins $263,781,276 $97,628,000 $10,442,344 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $208,690,732 $89,937,500 $18,132,844 $28,237,500 $1,526,795 $8,473,205 281442
St. Louis Blues $295,036,648 $92,290,182 $15,780,162 $30,590,182 $1,107,279 $8,892,721 281947
Tampa Bay Lightning $243,213,158 $96,924,104 $11,146,240 $35,224,104 $1,277,000 $8,723,000 321648
Toronto Maple Leafs $91,137,967 $79,665,000 $28,405,344 $17,965,000 $1,577,125 $8,422,875 292049
Vancouver Canucks $89,164,740 $81,039,164 $27,031,180 $19,339,164 $776,624 $9,223,376 351045
Washington Capitals $119,783,167 $99,445,000 $8,625,344 $37,745,000 $2,447,360 $7,552,640 232043
Winnipeg Jets $62,511,663 $97,650,000 $10,420,344 $35,950,000 $1,771,250 $8,228,750 292453