Team FinanceLast Update - January 16, 2026 at 20:11
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 - 5,363 - 76.62%
Level 2: 6000 - $60 - 5,805 - 96.74%
Level 3: 2500 - $35 - 2,436 - 97.45%
Level 4: 4500 - $25 - 4,325 - 96.12%
Luxury : 1500 - $200 - 1,039 - 69.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.81%
Farm Level 2: 1000 - $15 - 963 - 96.26%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18,968 - 88.22%
Average Income per Game$1,915,738
Year to Date Revenue$44,061,983
Farm
Home Games Left20
Average Attendance - %2,859 - 95.29%
Average Income per Game$80,806
Year to Date Revenue$1,696,925

Expense

Pro Players Total Salaries$87,840,175
Farm Players Total Salaries$1,615,425
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,737,047
Farm Year To Date Expenses$1,353,689
Pro Salary Cap To Date$46,420,083
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,483,291
Farm Estimated Season Revenue$1,616,119
Pro Remaining Season Days53
Pro Expenses Per Days$806,609
Pro Estimated Expenses$42,750,277
Farm Remaining Season Days55
Farm Expenses Per Days$22,942
Farm Estimated Expenses$1,261,810
Estimated Season Expenses$44,012,087
Season Salary Cap$87,840,175
Estimate Under Maximum Salary Cap of $108,070,344$20,230,169
Estimate Over Minimum Salary Cap of $61,700,000 $26,140,175
Current Bank Account$235,100,876
Projected Bank Account$227,188,199

Pro Players Salaries

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

Farm Players Salaries

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

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,611 - 94.44%
Level 2: 6000 - $65 - 4,698 - 78.30%
Level 3: 2500 - $50 - 1,801 - 72.06%
Level 4: 4500 - $30 - 4,192 - 93.16%
Luxury : 1500 - $175 - 1,134 - 75.60%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.12%
Farm Level 2: 1000 - $15 - 955 - 95.48%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18,436 - 85.75%
Average Income per Game$1,958,755
Year to Date Revenue$45,051,363
Farm
Home Games Left20
Average Attendance - %2,917 - 97.24%
Average Income per Game$63,380
Year to Date Revenue$1,330,975

Expense

Pro Players Total Salaries$108,084,584
Farm Players Total Salaries$1,531,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,349,235
Farm Year To Date Expenses$2,640,898
Pro Salary Cap To Date$54,092,103
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,257,588
Farm Estimated Season Revenue$1,267,595
Pro Remaining Season Days53
Pro Expenses Per Days$1,018,612
Pro Estimated Expenses$53,986,436
Farm Remaining Season Days55
Farm Expenses Per Days$44,139
Farm Estimated Expenses$2,427,645
Estimated Season Expenses$56,414,081
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$153,649,374
Projected Bank Account$133,760,476

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 (Out of Payroll) $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 $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 - 3,601 - 51.44%
Level 2: 6000 - $110 - 2,789 - 46.48%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,026 - 68.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,130 - 56.48%
Farm Level 2: 1000 - $30 - 459 - 45.87%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %10,216 - 47.51%
Average Income per Game$1,957,953
Year to Date Revenue$45,032,924
Farm
Home Games Left20
Average Attendance - %1,588 - 52.94%
Average Income per Game$70,242
Year to Date Revenue$1,475,090

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,866,250
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,770,948
Farm Year To Date Expenses$1,468,536
Pro Salary Cap To Date$49,729,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,243,158
Farm Estimated Season Revenue$1,404,848
Pro Remaining Season Days53
Pro Expenses Per Days$898,176
Pro Estimated Expenses$47,603,328
Farm Remaining Season Days55
Farm Expenses Per Days$25,143
Farm Estimated Expenses$1,382,865
Estimated Season Expenses$48,986,193
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$331,196,142
Projected Bank Account$318,857,955

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,903,000 (6)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (6)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson $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 : $90,156,947
Year 2039 : $79,564,280
Year 2040 : $67,339,280
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $35,461,750
Year 2039 : $31,449,250
Year 2040 : $27,518,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $93,870,667
Year 2039 : $83,278,000
Year 2040 : $71,853,000

Farm Players Salaries

Calle Rosen $200,000 (3)
Ashton Sautner $200,000 (3)
Garret Sparks $150,000 (3)
Malcolm Subban $150,000 (3)
Georgii Merkulov $92,500 (2)
Vitaly Kravtsov $92,500 (3)
Sebastian Aho (Out of Payroll) $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 : $1,707,000
Year 2039 : $1,373,750
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,642,500
Year 2039 : $1,335,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,672 - 95.31%
Level 2: 6000 - $55 - 5,688 - 94.80%
Level 3: 2500 - $36 - 2,464 - 98.55%
Level 4: 4500 - $21 - 4,442 - 98.70%
Luxury : 1500 - $150 - 1,455 - 96.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.62%
Farm Level 2: 1000 - $15 - 968 - 96.77%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,720 - 96.37%
Average Income per Game$1,957,119
Year to Date Revenue$45,013,736
Farm
Home Games Left20
Average Attendance - %2,880 - 96.00%
Average Income per Game$81,451
Year to Date Revenue$1,710,465

Expense

Pro Players Total Salaries$104,994,524
Farm Players Total Salaries$1,160,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,299,368
Farm Year To Date Expenses$2,682,571
Pro Salary Cap To Date$49,894,134
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,228,141
Farm Estimated Season Revenue$1,629,014
Pro Remaining Season Days53
Pro Expenses Per Days$991,023
Pro Estimated Expenses$52,524,219
Farm Remaining Season Days55
Farm Expenses Per Days$45,263
Farm Estimated Expenses$2,489,465
Estimated Season Expenses$55,013,684
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$91,587,506
Projected Bank Account$73,430,977

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (6)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Travis Sanheim $6,250,000 (4)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Maxim Tsyplakov (1 Way Contract) $950,000 (4)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
Logan Thompson (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (4)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (4)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (3)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $770,000 (6)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $104,994,524
Year 2038 : $82,950,357
Year 2039 : $60,037,857
Year 2040 : $49,120,000
Salary Average Commitment
Year 2037 : $51,212,392
Year 2038 : $36,873,106
Year 2039 : $26,029,356
Year 2040 : $22,479,356
Salary Cap with 1 Way Contract
Year 2037 : $96,777,856
Year 2038 : $70,517,856
Year 2039 : $51,417,856
Year 2040 : $41,500,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,809 - 97.28%
Level 2: 6000 - $55 - 5,888 - 98.13%
Level 3: 2500 - $35 - 2,490 - 99.61%
Level 4: 4500 - $20 - 4,463 - 99.19%
Luxury : 1500 - $130 - 1,492 - 99.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,391 - 69.56%
Farm Level 2: 1000 - $20 - 687 - 68.74%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %21,142 - 98.34%
Average Income per Game$1,845,954
Year to Date Revenue$40,610,994
Farm
Home Games Left20
Average Attendance - %2,079 - 69.29%
Average Income per Game$69,395
Year to Date Revenue$1,457,300

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,661,563
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,328,262
Farm Year To Date Expenses$1,000,089
Pro Salary Cap To Date$49,850,575
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,073,131
Farm Estimated Season Revenue$1,387,905
Pro Remaining Season Days53
Pro Expenses Per Days$920,818
Pro Estimated Expenses$48,803,354
Farm Remaining Season Days55
Farm Expenses Per Days$18,961
Farm Estimated Expenses$1,042,855
Estimated Season Expenses$49,846,209
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$166,169,974
Projected Bank Account$152,784,801

Pro Players Salaries

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

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (2)
Albert Johansson $96,938 (1)
Cooper Black $95,000 (1)
Lian Bichsel $92,500 (2)
Devon Levi $92,500 (1)
Collin Graf $92,500 (2)
Domenick Fensore $92,500 (1)
Shane Wright $88,667 (4)
Marat Khusnutdinov $88,125 (2)
Olen Zellweger $88,125 (2)
Matthew Robertson $88,125 (1)
Elmer Soderblom $87,833 (1)
Jacob Quillan $87,500 (2)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (4)
Felix Sandstrom $77,500 (1)
Arseny Gritsyuk $75,000 (1)
Ivan Ivan $70,000 (1)
Zakhar Bardakov $70,000 (1)
Nils Lundkvist $0 (0)
Total Farm Players20
Salary Commitment
Year 2037 : $1,661,563
Year 2038 : $781,917
Year 2039 : $169,000
Year 2040 : $169,000
Salary Average Commitment
Year 2037 : $1,416,917
Year 2038 : $689,417
Year 2039 : $162,500
Year 2040 : $162,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,717 - 95.95%
Level 2: 6000 - $60 - 5,635 - 93.91%
Level 3: 2500 - $42 - 2,366 - 94.64%
Level 4: 4500 - $23 - 4,367 - 97.05%
Luxury : 1500 - $146 - 1,451 - 96.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,928 - 96.39%
Farm Level 2: 1000 - $17 - 948 - 94.82%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %20,535 - 95.51%
Average Income per Game$1,927,707
Year to Date Revenue$42,409,561
Farm
Home Games Left20
Average Attendance - %2,876 - 95.87%
Average Income per Game$72,024
Year to Date Revenue$1,512,511

Expense

Pro Players Total Salaries$74,991,249
Farm Players Total Salaries$2,922,132
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,107,931
Farm Year To Date Expenses$1,521,334
Pro Salary Cap To Date$35,258,382
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,626,439
Farm Estimated Season Revenue$1,440,487
Pro Remaining Season Days53
Pro Expenses Per Days$714,208
Pro Estimated Expenses$37,853,024
Farm Remaining Season Days55
Farm Expenses Per Days$34,405
Farm Estimated Expenses$1,892,275
Estimated Season Expenses$39,745,299
Season Salary Cap$74,991,249
Estimate Under Maximum Salary Cap of $108,070,344$33,079,095
Estimate Over Minimum Salary Cap of $61,700,000 $13,291,249
Current Bank Account$259,312,504
Projected Bank Account$257,634,131

Pro Players Salaries

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

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,177 - 73.95%
Level 2: 6000 - $60 - 5,563 - 92.72%
Level 3: 2500 - $43 - 2,330 - 93.21%
Level 4: 4500 - $23 - 4,294 - 95.41%
Luxury : 1500 - $160 - 1,423 - 94.88%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,882 - 94.12%
Farm Level 2: 1000 - $15 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %18,787 - 87.38%
Average Income per Game$1,904,419
Year to Date Revenue$41,897,214
Farm
Home Games Left20
Average Attendance - %2,853 - 95.09%
Average Income per Game$76,675
Year to Date Revenue$1,610,166

Expense

Pro Players Total Salaries$85,840,000
Farm Players Total Salaries$1,362,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,391,580
Farm Year To Date Expenses$1,026,481
Pro Salary Cap To Date$43,803,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,183,958
Farm Estimated Season Revenue$1,533,491
Pro Remaining Season Days53
Pro Expenses Per Days$820,000
Pro Estimated Expenses$43,460,000
Farm Remaining Season Days55
Farm Expenses Per Days$16,335
Farm Estimated Expenses$898,425
Estimated Season Expenses$44,358,425
Season Salary Cap$78,740,000
Estimate Under Maximum Salary Cap of $108,070,344$29,330,344
Estimate Over Minimum Salary Cap of $61,700,000 $17,040,000
Current Bank Account$113,087,002
Projected Bank Account$106,446,026

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 (Out of Payroll) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
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 (Out of Payroll) $100,000 (2)
Brett Murray $99,825 (2)
Quinn Olson $92,125 (3)
Trevor Kuntar $87,000 (4)
Ondrej Becher $83,750 (2)
Michael Milne $83,750 (3)
Samuel Knazko $83,750 (1)
Mason Beaupit $79,375 (2)
Hunter Skinner $77,500 (1)
Ryan McGregor $77,500 (1)
Jack Studnicka $77,500 (3)
Jacob Paquette $77,000 (1)
Skyler Brind'Amour $72,500 (3)
Roddy Ross $70,625 (2)
Chase Bradley (Out of Payroll) $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 - 5,426 - 77.52%
Level 2: 6000 - $60 - 5,766 - 96.10%
Level 3: 2500 - $35 - 2,426 - 97.03%
Level 4: 4500 - $20 - 4,448 - 98.84%
Luxury : 1500 - $200 - 1,041 - 69.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,857 - 92.84%
Farm Level 2: 1000 - $15 - 982 - 98.17%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %19,107 - 88.87%
Average Income per Game$1,893,237
Year to Date Revenue$41,651,205
Farm
Home Games Left20
Average Attendance - %2,838 - 94.61%
Average Income per Game$79,712
Year to Date Revenue$1,673,945

Expense

Pro Players Total Salaries$105,580,833
Farm Players Total Salaries$980,374
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,303,931
Farm Year To Date Expenses$1,856,812
Pro Salary Cap To Date$52,143,240
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,971,495
Farm Estimated Season Revenue$1,594,233
Pro Remaining Season Days53
Pro Expenses Per Days$996,257
Pro Estimated Expenses$52,801,621
Farm Remaining Season Days55
Farm Expenses Per Days$26,144
Farm Estimated Expenses$1,437,920
Estimated Season Expenses$54,239,541
Season Salary Cap$105,580,833
Estimate Under Maximum Salary Cap of $108,070,344$2,489,511
Estimate Over Minimum Salary Cap of $61,700,000 $43,880,833
Current Bank Account$226,876,480
Projected Bank Account$210,202,667

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)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Brandon Hagel (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)
Emil Andrae $903,333 (1)
Mac Guzda $897,500 (1)
Zemgus Girgensons $850,000 (4)
Sasha Pastujov $837,500 (1)
Nolan Foote $825,000 (1)
Philip Tomasino $825,000 (1)
Samuel Bolduc $800,000 (1)
Hunter McKown $797,500 (1)
Luke Evangelista $797,500 (1)
Marc McLaughlin $797,500 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $105,580,833
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $29,927,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $105,580,833
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000

Farm Players Salaries

Carson Lambos $92,500 (1)
Jack Peart $88,125 (1)
Thomas Bordeleau $87,413 (1)
Jacob Perreault $86,336 (1)
Ryder Korczak $83,750 (1)
Tristen Robins $79,750 (1)
Jason Polin $77,500 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone $77,500 (1)
Travis Barron $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players12
Salary Commitment
Year 2037 : $980,374
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $969,458
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 - 6,602 - 94.32%
Level 2: 6000 - $58 - 5,657 - 94.29%
Level 3: 2500 - $40 - 2,403 - 96.11%
Level 4: 4500 - $27 - 4,366 - 97.02%
Luxury : 1500 - $164 - 1,454 - 96.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,893 - 94.63%
Farm Level 2: 1000 - $15 - 960 - 95.97%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %20,482 - 95.27%
Average Income per Game$2,022,931
Year to Date Revenue$44,504,482
Farm
Home Games Left20
Average Attendance - %2,852 - 95.07%
Average Income per Game$78,646
Year to Date Revenue$1,651,557

Expense

Pro Players Total Salaries$85,519,500
Farm Players Total Salaries$1,439,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,315,573
Farm Year To Date Expenses$2,536,746
Pro Salary Cap To Date$47,744,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,435,689
Farm Estimated Season Revenue$1,572,911
Pro Remaining Season Days53
Pro Expenses Per Days$764,460
Pro Estimated Expenses$40,516,380
Farm Remaining Season Days55
Farm Expenses Per Days$43,326
Farm Estimated Expenses$2,382,930
Estimated Season Expenses$42,899,310
Season Salary Cap$80,983,664
Estimate Under Maximum Salary Cap of $108,070,344$27,086,680
Estimate Over Minimum Salary Cap of $61,700,000 $19,283,664
Current Bank Account$149,770,042
Projected Bank Account$146,879,332

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 (Out of Payroll) $7,600,000 (1)
Sean Durzi (Out of Payroll) $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)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $1,000,000 (5)
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev (1 Way Contract) $1,000,000 (2)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Samuel Poulin $949,666 (1)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
Jake Neighbours (1 Way Contract) $835,834 (3)
-1 Way Contract Salary Cap : $0
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 Players30
Salary Commitment
Year 2037 : $100,719,500
Year 2038 : $86,434,000
Year 2039 : $65,459,000
Year 2040 : $38,809,000
Salary Average Commitment
Year 2037 : $38,431,250
Year 2038 : $22,331,250
Year 2039 : $14,800,000
Year 2040 : $9,225,000
Salary Cap with 1 Way Contract
Year 2037 : $95,033,664
Year 2038 : $77,484,000
Year 2039 : $57,659,000
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 (2)
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 : $1,285,375
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,400,000
Year 2038 : $1,241,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,256 - 75.09%
Level 2: 6000 - $60 - 5,670 - 94.51%
Level 3: 2500 - $45 - 2,355 - 94.18%
Level 4: 4500 - $35 - 3,006 - 66.81%
Luxury : 1500 - $180 - 1,118 - 74.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,394 - 69.68%
Farm Level 2: 1000 - $20 - 667 - 66.66%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %17,405 - 80.96%
Average Income per Game$1,904,524
Year to Date Revenue$43,804,050
Farm
Home Games Left20
Average Attendance - %2,060 - 68.67%
Average Income per Game$69,074
Year to Date Revenue$1,450,560

Expense

Pro Players Total Salaries$61,816,518
Farm Players Total Salaries$2,117,863
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,980,800
Farm Year To Date Expenses$1,282,632
Pro Salary Cap To Date$38,454,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,281,430
Farm Estimated Season Revenue$1,381,486
Pro Remaining Season Days53
Pro Expenses Per Days$560,862
Pro Estimated Expenses$29,725,686
Farm Remaining Season Days55
Farm Expenses Per Days$22,964
Farm Estimated Expenses$1,263,020
Estimated Season Expenses$30,988,706
Season Salary Cap$61,816,518
Estimate Under Maximum Salary Cap of $108,070,344$46,253,826
Estimate Over Minimum Salary Cap of $61,700,000 $116,518
Current Bank Account$65,853,078
Projected Bank Account$70,527,288

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 (Out of Payroll) $4,500,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Evan Bouchard (1 Way Contract) $3,900,000 (6)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Nick Perbix (1 Way Contract) $1,125,000 (4)
Connor Brown (1 Way Contract) $1,000,000 (1)
Simon Lundmark $969,375 (4)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Patrick Brown $775,000 (3)
Justin Kirkland $775,000 (3)
Paul Cotter $775,000 (3)
Julien Gauthier $775,000 (3)
Total Pro Players23
Salary Commitment
Year 2037 : $66,316,518
Year 2038 : $74,397,143
Year 2039 : $55,425,000
Year 2040 : $34,375,000
Salary Average Commitment
Year 2037 : $22,987,500
Year 2038 : $20,731,250
Year 2039 : $17,525,000
Year 2040 : $11,337,500
Salary Cap with 1 Way Contract
Year 2037 : $66,316,518
Year 2038 : $63,641,518
Year 2039 : $44,669,375
Year 2040 : $23,619,375

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Shakir Mukhamadulin $89,400 (3)
Anton Wahlberg $88,125 (3)
Lukas Fischer $88,125 (3)
Lukas Dragicevic $88,125 (5)
Tristan Bertucci $88,125 (5)
Owen Beck $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (3)
Ryan Tverberg (Out of Payroll) $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke (Out of Payroll) $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (4)
Erik Portillo (Out of Payroll) $78,400 (4)
Logan Nijhoff $77,000 (3)
Jakov Novak $75,000 (2)
Marcel Marcel (Out of Payroll) $75,000 (2)
Victor Mancini $75,000 (3)
Josh Nodler $75,000 (2)
Reilly Webb $70,625 (2)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (3)
Beck Warm $70,000 (2)
Nikita Prishchepov $70,000 (2)
Total Farm Players30
Salary Commitment
Year 2037 : $2,438,962
Year 2038 : $2,469,651
Year 2039 : $1,510,301
Year 2040 : $344,734
Salary Average Commitment
Year 2037 : $2,341,125
Year 2038 : $2,341,125
Year 2039 : $1,451,875
Year 2040 : $325,625

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,753 - 96.47%
Level 2: 6000 - $55 - 5,812 - 96.87%
Level 3: 2500 - $40 - 2,378 - 95.10%
Level 4: 4500 - $25 - 4,332 - 96.26%
Luxury : 1500 - $150 - 1,447 - 96.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,972 - 98.61%
Farm Level 2: 1000 - $20 - 694 - 69.40%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,722 - 96.38%
Average Income per Game$1,807,209
Year to Date Revenue$41,565,817
Farm
Home Games Left19
Average Attendance - %2,666 - 88.87%
Average Income per Game$63,186
Year to Date Revenue$1,390,090

Expense

Pro Players Total Salaries$89,555,000
Farm Players Total Salaries$1,382,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,403,306
Farm Year To Date Expenses$1,679,187
Pro Salary Cap To Date$41,098,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,529,770
Farm Estimated Season Revenue$1,200,532
Pro Remaining Season Days53
Pro Expenses Per Days$853,170
Pro Estimated Expenses$45,218,010
Farm Remaining Season Days55
Farm Expenses Per Days$29,674
Farm Estimated Expenses$1,632,070
Estimated Season Expenses$46,850,080
Season Salary Cap$81,755,000
Estimate Under Maximum Salary Cap of $108,070,344$26,315,344
Estimate Over Minimum Salary Cap of $61,700,000 $20,055,000
Current Bank Account$170,833,225
Projected Bank Account$157,713,447

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (6)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
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 (5)
Jonathan Toews (1 Way Contract) $4,000,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
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 (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (Out of Payroll) $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)
Jack Johnson (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $775,000 (5)
Total Pro Players33
Salary Commitment
Year 2037 : $90,555,000
Year 2038 : $89,300,000
Year 2039 : $72,300,000
Year 2040 : $55,725,000
Salary Average Commitment
Year 2037 : $38,370,000
Year 2038 : $32,420,000
Year 2039 : $24,938,750
Year 2040 : $11,138,750
Salary Cap with 1 Way Contract
Year 2037 : $81,755,000
Year 2038 : $80,175,000
Year 2039 : $66,975,000
Year 2040 : $49,525,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Sam Colangelo $88,125 (2)
Christian Kyrou $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Nathan Walker $77,500 (3)
Jett Woo $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Nathaniel Day $70,625 (3)
Dru Krebs $70,625 (2)
William Rousseau $70,000 (3)
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 : $1,185,750
Year 2039 : $710,225
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,343,958
Year 2038 : $1,133,958
Year 2039 : $667,500
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,327 - 76.09%
Level 2: 6000 - $49 - 5,808 - 96.80%
Level 3: 2500 - $44 - 2,334 - 93.37%
Level 4: 4500 - $29 - 4,205 - 93.45%
Luxury : 1500 - $184 - 1,073 - 71.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,974 - 98.68%
Farm Level 2: 1000 - $13 - 977 - 97.67%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %18,747 - 87.19%
Average Income per Game$1,838,662
Year to Date Revenue$42,289,235
Farm
Home Games Left19
Average Attendance - %2,950 - 98.34%
Average Income per Game$56,116
Year to Date Revenue$1,234,562

Expense

Pro Players Total Salaries$99,200,000
Farm Players Total Salaries$1,169,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,397,324
Farm Year To Date Expenses$1,059,050
Pro Salary Cap To Date$49,090,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,095,923
Farm Estimated Season Revenue$1,066,213
Pro Remaining Season Days53
Pro Expenses Per Days$939,286
Pro Estimated Expenses$49,782,158
Farm Remaining Season Days55
Farm Expenses Per Days$19,032
Farm Estimated Expenses$1,046,760
Estimated Season Expenses$50,828,918
Season Salary Cap$94,325,000
Estimate Under Maximum Salary Cap of $108,070,344$13,745,344
Estimate Over Minimum Salary Cap of $61,700,000 $32,625,000
Current Bank Account$206,376,800
Projected Bank Account$189,710,018

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (1 Way Contract) $3,500,000 (1)
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (1 Way Contract) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Jackson LaCombe (1 Way Contract) $925,000 (3)
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)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Brian Halonen (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Adam Wilsby $775,000 (1)
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
Total Pro Players32
Salary Commitment
Year 2037 : $99,200,000
Year 2038 : $76,500,000
Year 2039 : $44,900,000
Year 2040 : $33,750,000
Salary Average Commitment
Year 2037 : $54,644,286
Year 2038 : $42,794,286
Year 2039 : $29,597,619
Year 2040 : $26,539,286
Salary Cap with 1 Way Contract
Year 2037 : $94,325,000
Year 2038 : $72,400,000
Year 2039 : $43,200,000
Year 2040 : $32,975,000

Farm Players Salaries

Isak Rosen $90,000 (4)
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)
David Tomasek $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2037 : $1,169,625
Year 2038 : $409,625
Year 2039 : $90,000
Year 2040 : $90,000
Salary Average Commitment
Year 2037 : $1,087,792
Year 2038 : $368,125
Year 2039 : $70,000
Year 2040 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,275 - 75.36%
Level 2: 6000 - $60 - 5,724 - 95.40%
Level 3: 2500 - $49 - 1,844 - 73.75%
Level 4: 4500 - $26 - 4,250 - 94.44%
Luxury : 1500 - $178 - 1,131 - 75.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,380 - 68.98%
Farm Level 2: 1000 - $15 - 966 - 96.57%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %18,224 - 84.76%
Average Income per Game$1,889,059
Year to Date Revenue$41,559,298
Farm
Home Games Left20
Average Attendance - %2,345 - 78.18%
Average Income per Game$69,670
Year to Date Revenue$1,463,080

Expense

Pro Players Total Salaries$93,150,000
Farm Players Total Salaries$941,875
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,729,477
Farm Year To Date Expenses$2,635,515
Pro Salary Cap To Date$50,475,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,892,121
Farm Estimated Season Revenue$1,393,410
Pro Remaining Season Days53
Pro Expenses Per Days$845,089
Pro Estimated Expenses$44,789,717
Farm Remaining Season Days55
Farm Expenses Per Days$43,350
Farm Estimated Expenses$2,384,250
Estimated Season Expenses$47,173,967
Season Salary Cap$91,299,998
Estimate Under Maximum Salary Cap of $108,070,344$16,770,346
Estimate Over Minimum Salary Cap of $61,700,000 $29,599,998
Current Bank Account$167,493,080
Projected Bank Account$157,604,644

Pro Players Salaries

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

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Carson Meyer $77,500 (2)
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 Players12
Salary Commitment
Year 2037 : $941,875
Year 2038 : $775,000
Year 2039 : $77,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $858,750
Year 2038 : $718,750
Year 2039 : $88,125
Year 2040 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,769 - 96.70%
Level 2: 6000 - $60 - 5,616 - 93.59%
Level 3: 2500 - $35 - 2,428 - 97.12%
Level 4: 4500 - $20 - 4,438 - 98.63%
Luxury : 1500 - $200 - 1,018 - 67.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,433 - 71.67%
Farm Level 2: 1000 - $15 - 974 - 97.42%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,269 - 94.28%
Average Income per Game$1,820,767
Year to Date Revenue$41,877,642
Farm
Home Games Left20
Average Attendance - %2,408 - 80.25%
Average Income per Game$71,946
Year to Date Revenue$1,510,870

Expense

Pro Players Total Salaries$84,750,000
Farm Players Total Salaries$1,694,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,211,167
Farm Year To Date Expenses$1,389,435
Pro Salary Cap To Date$44,451,776
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,773,807
Farm Estimated Season Revenue$1,438,924
Pro Remaining Season Days53
Pro Expenses Per Days$770,089
Pro Estimated Expenses$40,814,717
Farm Remaining Season Days55
Farm Expenses Per Days$23,633
Farm Estimated Expenses$1,299,815
Estimated Season Expenses$42,114,532
Season Salary Cap$83,600,000
Estimate Under Maximum Salary Cap of $108,070,344$24,470,344
Estimate Over Minimum Salary Cap of $61,700,000 $21,900,000
Current Bank Account$140,781,083
Projected Bank Account$132,879,282

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 (Out of Payroll) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Josh Manson (1 Way Contract) $4,000,000 (1)
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)
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)
-1 Way Contract Salary Cap : $300,000
Jordan Harris $1,400,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Zachary Sanford $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 : $89,725,000
Year 2038 : $62,850,000
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)
Michael Karow $70,000 (1)
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)
Chris Terry $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,694,150
Year 2038 : $823,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,575,625
Year 2038 : $800,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $84 - 6,582 - 94.02%
Level 2: 6000 - $57 - 5,727 - 95.45%
Level 3: 2500 - $38 - 2,391 - 95.63%
Level 4: 4500 - $28 - 4,279 - 95.09%
Luxury : 1500 - $154 - 1,399 - 93.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,918 - 95.90%
Farm Level 2: 1000 - $18 - 769 - 76.94%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,377 - 94.78%
Average Income per Game$1,941,695
Year to Date Revenue$44,658,983
Farm
Home Games Left19
Average Attendance - %2,687 - 89.58%
Average Income per Game$77,100
Year to Date Revenue$1,696,202

Expense

Pro Players Total Salaries$77,028,334
Farm Players Total Salaries$1,842,335
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,426,675
Farm Year To Date Expenses$1,979,033
Pro Salary Cap To Date$43,508,822
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,950,508
Farm Estimated Season Revenue$1,464,902
Pro Remaining Season Days53
Pro Expenses Per Days$727,932
Pro Estimated Expenses$38,580,396
Farm Remaining Season Days55
Farm Expenses Per Days$33,705
Farm Estimated Expenses$1,853,775
Estimated Season Expenses$40,434,171
Season Salary Cap$76,028,336
Estimate Under Maximum Salary Cap of $108,070,344$32,042,008
Estimate Over Minimum Salary Cap of $61,700,000 $14,328,336
Current Bank Account$169,557,424
Projected Bank Account$165,538,663

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (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)
Charlie Lindgren $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
Alex Steeves (1 Way Contract) $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2037 : $77,028,334
Year 2038 : $61,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667
Salary Average Commitment
Year 2037 : $41,343,750
Year 2038 : $31,137,500
Year 2039 : $23,412,500
Year 2040 : $14,537,500
Salary Cap with 1 Way Contract
Year 2037 : $76,028,336
Year 2038 : $61,478,334
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)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Casey Fitzgerald $85,250 (3)
Daylan Kuefler $84,000 (1)
Gavin Hayes $83,750 (2)
Benjamin Gaudreau $83,750 (2)
Colby Ambrosio $79,375 (1)
John Leonard $77,500 (1)
Chase Stillman (Out of Payroll) $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,919,335
Year 2038 : $790,708
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,770,083
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 - 6,704 - 95.77%
Level 2: 6000 - $54 - 5,794 - 96.56%
Level 3: 2500 - $36 - 2,446 - 97.83%
Level 4: 4500 - $23 - 4,412 - 98.05%
Luxury : 1500 - $151 - 1,454 - 96.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,425 - 71.25%
Farm Level 2: 1000 - $20 - 675 - 67.47%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,809 - 96.79%
Average Income per Game$1,844,779
Year to Date Revenue$42,429,919
Farm
Home Games Left19
Average Attendance - %2,100 - 69.99%
Average Income per Game$70,493
Year to Date Revenue$1,550,840

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$54,476,102
Farm Year To Date Expenses$1,518,121
Pro Salary Cap To Date$51,831,897
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,206,024
Farm Estimated Season Revenue$1,339,362
Pro Remaining Season Days53
Pro Expenses Per Days$930,525
Pro Estimated Expenses$49,317,825
Farm Remaining Season Days55
Farm Expenses Per Days$26,103
Farm Estimated Expenses$1,435,665
Estimated Season Expenses$50,753,490
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$149,645,502
Projected Bank Account$133,437,398

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 - 6,812 - 97.32%
Level 2: 6000 - $40 - 5,905 - 98.41%
Level 3: 2500 - $28 - 2,486 - 99.44%
Level 4: 4500 - $17 - 4,475 - 99.44%
Luxury : 1500 - $113 - 1,474 - 98.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 857 - 42.83%
Farm Level 2: 1000 - $30 - 458 - 45.78%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %21,152 - 98.38%
Average Income per Game$1,578,416
Year to Date Revenue$34,725,145
Farm
Home Games Left20
Average Attendance - %1,314 - 43.81%
Average Income per Game$69,416
Year to Date Revenue$1,457,740

Expense

Pro Players Total Salaries$79,881,667
Farm Players Total Salaries$663,762
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,618,556
Farm Year To Date Expenses$766,173
Pro Salary Cap To Date$37,605,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,989,898
Farm Estimated Season Revenue$1,388,324
Pro Remaining Season Days53
Pro Expenses Per Days$766,801
Pro Estimated Expenses$40,640,453
Farm Remaining Season Days55
Farm Expenses Per Days$10,208
Farm Estimated Expenses$561,440
Estimated Season Expenses$41,201,893
Season Salary Cap$76,166,664
Estimate Under Maximum Salary Cap of $108,070,344$31,903,680
Estimate Over Minimum Salary Cap of $61,700,000 $14,466,664
Current Bank Account$214,893,913
Projected Bank Account$205,070,242

Pro Players Salaries

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

Farm Players Salaries

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

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,485 - 92.64%
Level 2: 6000 - $58 - 5,679 - 94.65%
Level 3: 2500 - $35 - 2,408 - 96.31%
Level 4: 4500 - $20 - 4,417 - 98.16%
Luxury : 1500 - $180 - 1,126 - 75.09%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.35%
Farm Level 2: 1000 - $15 - 968 - 96.78%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,115 - 93.56%
Average Income per Game$1,919,642
Year to Date Revenue$44,151,775
Farm
Home Games Left19
Average Attendance - %2,895 - 96.49%
Average Income per Game$81,959
Year to Date Revenue$1,803,100

Expense

Pro Players Total Salaries$112,445,000
Farm Players Total Salaries$1,343,062
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,877,646
Farm Year To Date Expenses$1,713,011
Pro Salary Cap To Date$52,847,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,553,563
Farm Estimated Season Revenue$1,557,223
Pro Remaining Season Days53
Pro Expenses Per Days$1,048,616
Pro Estimated Expenses$55,576,648
Farm Remaining Season Days55
Farm Expenses Per Days$29,325
Farm Estimated Expenses$1,612,875
Estimated Season Expenses$57,189,523
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$181,818,908
Projected Bank Account$160,740,171

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)
Dominic James $70,625 (2)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,343,062
Year 2038 : $770,625
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,270,417
Year 2038 : $736,042
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,689 - 95.56%
Level 2: 6000 - $52 - 5,821 - 97.02%
Level 3: 2500 - $34 - 2,430 - 97.21%
Level 4: 4500 - $18 - 4,471 - 99.36%
Luxury : 1500 - $165 - 1,405 - 93.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.05%
Farm Level 2: 1000 - $15 - 951 - 95.14%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,817 - 96.82%
Average Income per Game$1,886,708
Year to Date Revenue$43,394,288
Farm
Home Games Left20
Average Attendance - %2,832 - 94.41%
Average Income per Game$80,102
Year to Date Revenue$1,682,150

Expense

Pro Players Total Salaries$93,481,250
Farm Players Total Salaries$1,685,292
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,761,145
Farm Year To Date Expenses$1,849,644
Pro Salary Cap To Date$43,188,398
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,960,747
Farm Estimated Season Revenue$1,602,048
Pro Remaining Season Days53
Pro Expenses Per Days$888,225
Pro Estimated Expenses$47,075,925
Farm Remaining Season Days55
Farm Expenses Per Days$32,327
Farm Estimated Expenses$1,777,985
Estimated Season Expenses$48,853,910
Season Salary Cap$88,181,248
Estimate Under Maximum Salary Cap of $108,070,344$19,889,096
Estimate Over Minimum Salary Cap of $61,700,000 $26,481,248
Current Bank Account$156,044,160
Projected Bank Account$142,753,045

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)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Logan Brown (1 Way Contract) $775,000 (3)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Samuel Johannesson $706,250 (2)
Total Pro Players28
Salary Commitment
Year 2037 : $93,481,250
Year 2038 : $88,795,250
Year 2039 : $61,944,000
Year 2040 : $43,530,000
Salary Average Commitment
Year 2037 : $48,776,250
Year 2038 : $47,982,500
Year 2039 : $32,356,250
Year 2040 : $20,531,250
Salary Cap with 1 Way Contract
Year 2037 : $88,181,250
Year 2038 : $82,556,250
Year 2039 : $57,475,000
Year 2040 : $39,925,000

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)
Walker Duehr $82,500 (2)
Jake Chiasson $79,375 (2)
Brett Seney $77,500 (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 Players21
Salary Commitment
Year 2037 : $1,685,292
Year 2038 : $1,288,500
Year 2039 : $410,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,676,408
Year 2038 : $1,288,958
Year 2039 : $403,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,667 - 95.24%
Level 2: 6000 - $60 - 5,766 - 96.10%
Level 3: 2500 - $50 - 1,843 - 73.73%
Level 4: 4500 - $20 - 4,455 - 99.00%
Luxury : 1500 - $170 - 1,417 - 94.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.83%
Farm Level 2: 1000 - $15 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %20,148 - 93.71%
Average Income per Game$2,038,443
Year to Date Revenue$44,845,753
Farm
Home Games Left19
Average Attendance - %2,879 - 95.95%
Average Income per Game$81,511
Year to Date Revenue$1,793,245

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$59,897,169
Farm Year To Date Expenses$1,076,822
Pro Salary Cap To Date$51,231,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,730,423
Farm Estimated Season Revenue$1,548,712
Pro Remaining Season Days53
Pro Expenses Per Days$1,004,619
Pro Estimated Expenses$53,244,807
Farm Remaining Season Days55
Farm Expenses Per Days$18,736
Farm Estimated Expenses$1,030,480
Estimated Season Expenses$54,275,287
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$287,139,686
Projected Bank Account$273,143,534

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 (6)
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (3)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (3)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Arttu Hyry (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $106,517,333
Year 2038 : $101,720,000
Year 2039 : $69,145,000
Year 2040 : $58,350,000
Salary Average Commitment
Year 2037 : $42,631,875
Year 2038 : $32,406,875
Year 2039 : $25,393,750
Year 2040 : $18,000,000
Salary Cap with 1 Way Contract
Year 2037 : $96,125,000
Year 2038 : $79,875,000
Year 2039 : $49,975,000
Year 2040 : $44,325,000

Farm Players Salaries

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

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,556 - 93.66%
Level 2: 6000 - $60 - 5,663 - 94.38%
Level 3: 2500 - $43 - 2,384 - 95.38%
Level 4: 4500 - $27 - 4,229 - 93.98%
Luxury : 1500 - $223 - 889 - 59.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.70%
Farm Level 2: 1000 - $15 - 959 - 95.92%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %19,722 - 91.73%
Average Income per Game$1,945,054
Year to Date Revenue$44,736,232
Farm
Home Games Left20
Average Attendance - %2,853 - 95.11%
Average Income per Game$80,679
Year to Date Revenue$1,694,250

Expense

Pro Players Total Salaries$67,857,500
Farm Players Total Salaries$1,288,750
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,067,546
Farm Year To Date Expenses$1,666,114
Pro Salary Cap To Date$35,038,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,010,964
Farm Estimated Season Revenue$1,613,571
Pro Remaining Season Days53
Pro Expenses Per Days$628,192
Pro Estimated Expenses$33,294,176
Farm Remaining Season Days55
Farm Expenses Per Days$28,849
Farm Estimated Expenses$1,586,695
Estimated Season Expenses$34,880,871
Season Salary Cap$66,907,500
Estimate Under Maximum Salary Cap of $108,070,344$41,162,844
Estimate Over Minimum Salary Cap of $61,700,000 $5,207,500
Current Bank Account$269,758,492
Projected Bank Account$271,502,156

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 (1 Way Contract) $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)
Olle Lycksell $1,750,000 (1)
Glenn Gawdin $1,750,000 (1)
Isac Lundestrom $1,500,000 (2)
Dylan McIlrath (Out of Payroll) $1,500,000 (1)
Zac Jones $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
Sam Rinzel $925,000 (3)
Emil Lilleberg (1 Way Contract) $900,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
Ty Nelson (1 Way Contract) $837,500 (2)
Marian Studenic $775,000 (1)
Kyle Keyser $775,000 (1)
Total Pro Players31
Salary Commitment
Year 2037 : $75,357,500
Year 2038 : $41,000,700
Year 2039 : $29,335,700
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $36,018,333
Year 2038 : $23,637,083
Year 2039 : $17,531,250
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $74,407,500
Year 2038 : $43,307,500
Year 2039 : $32,325,000
Year 2040 : $8,050,000

Farm Players Salaries

Easton Cowan $92,500 (3)
David Reinbacher $92,500 (1)
Brayden Yager $92,500 (3)
Filip Bystedt $92,500 (2)
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)
Gustav Olofsson (Out of Payroll) $77,500 (2)
Nikita Grebenkin $75,000 (2)
Jacob Julien (Out of Payroll) $75,000 (3)
Carsen Twarynski $75,000 (1)
Sandis Vilmanis $75,000 (2)
Jackson Dorrington $70,625 (3)
Connor Kurth $70,625 (2)
Noah Beck $70,000 (2)
Total Farm Players18
Salary Commitment
Year 2037 : $1,441,250
Year 2038 : $1,034,375
Year 2039 : $494,375
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,399,200
Year 2038 : $1,040,500
Year 2039 : $502,500
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,527 - 50.38%
Level 2: 6000 - $110 - 2,812 - 46.87%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,019 - 67.91%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,116 - 55.81%
Farm Level 2: 1000 - $30 - 465 - 46.53%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %10,158 - 47.25%
Average Income per Game$1,943,147
Year to Date Revenue$44,692,386
Farm
Home Games Left19
Average Attendance - %1,581 - 52.72%
Average Income per Game$69,766
Year to Date Revenue$1,534,860

Expense

Pro Players Total Salaries$108,655,000
Farm Players Total Salaries$1,100,331
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,953,218
Farm Year To Date Expenses$1,825,839
Pro Salary Cap To Date$53,369,281
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,976,650
Farm Estimated Season Revenue$1,325,561
Pro Remaining Season Days53
Pro Expenses Per Days$1,023,705
Pro Estimated Expenses$54,256,365
Farm Remaining Season Days55
Farm Expenses Per Days$27,196
Farm Estimated Expenses$1,495,780
Estimated Season Expenses$55,752,145
Season Salary Cap$107,505,000
Estimate Under Maximum Salary Cap of $108,070,344$565,344
Estimate Over Minimum Salary Cap of $61,700,000 $45,805,000
Current Bank Account$53,466,962
Projected Bank Account$34,017,028

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)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Anders Lee (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)
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)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Danila Klimovich $1,000,000 (4)
Jeremie Poirier $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
Connor Bedard $925,000 (1)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Robert Bortuzzo $850,000 (2)
Liam O'Brien $800,000 (1)
Matthew Phillips $775,000 (3)
Lane Pederson (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2037 : $109,430,000
Year 2038 : $98,950,000
Year 2039 : $66,300,000
Year 2040 : $48,250,000
Salary Average Commitment
Year 2037 : $78,767,583
Year 2038 : $74,117,583
Year 2039 : $48,439,583
Year 2040 : $36,608,333
Salary Cap with 1 Way Contract
Year 2037 : $107,505,000
Year 2038 : $99,350,000
Year 2039 : $67,475,000
Year 2040 : $48,250,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast (Out of Payroll) $100,000 (5)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
J.D. Greenway $90,750 (1)
Bokondji Imama $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Josh Bloom $83,750 (2)
Carson Wetsch $83,750 (3)
Martin Chromiak (Out of Payroll) $82,000 (2)
Cameron Whitehead $79,375 (2)
Blake Hillman (Out of Payroll) $75,000 (3)
Amir Miftakhov $70,625 (1)
Alex Gagne $70,625 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,357,331
Year 2038 : $842,000
Year 2039 : $526,250
Year 2040 : $275,000
Salary Average Commitment
Year 2037 : $1,141,875
Year 2038 : $721,875
Year 2039 : $496,875
Year 2040 : $245,625

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,720 - 96.00%
Level 2: 6000 - $69 - 4,349 - 72.48%
Level 3: 2500 - $52 - 1,724 - 68.96%
Level 4: 4500 - $40 - 2,712 - 60.26%
Luxury : 1500 - $140 - 1,459 - 97.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,970 - 98.51%
Farm Level 2: 1000 - $17 - 960 - 95.98%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %16,963 - 78.90%
Average Income per Game$1,897,697
Year to Date Revenue$41,749,328
Farm
Home Games Left20
Average Attendance - %2,930 - 97.67%
Average Income per Game$75,422
Year to Date Revenue$1,583,855

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$54,405,375
Farm Year To Date Expenses$1,396,176
Pro Salary Cap To Date$51,429,061
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,056,238
Farm Estimated Season Revenue$1,508,433
Pro Remaining Season Days53
Pro Expenses Per Days$922,125
Pro Estimated Expenses$48,872,625
Farm Remaining Season Days55
Farm Expenses Per Days$23,664
Farm Estimated Expenses$1,301,520
Estimated Season Expenses$50,174,145
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$259,802,010
Projected Bank Account$247,192,536

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 - 3,485 - 49.79%
Level 2: 6000 - $100 - 2,986 - 49.77%
Level 3: 2500 - $45 - 2,378 - 95.11%
Level 4: 4500 - $40 - 2,642 - 58.71%
Luxury : 1500 - $150 - 1,427 - 95.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.48%
Farm Level 2: 1000 - $15 - 946 - 94.55%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %12,919 - 60.09%
Average Income per Game$1,859,748
Year to Date Revenue$42,774,198
Farm
Home Games Left19
Average Attendance - %2,835 - 94.50%
Average Income per Game$80,318
Year to Date Revenue$1,767,000

Expense

Pro Players Total Salaries$98,837,500
Farm Players Total Salaries$1,426,795
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,551,215
Farm Year To Date Expenses$1,423,490
Pro Salary Cap To Date$46,445,859
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,475,459
Farm Estimated Season Revenue$1,526,045
Pro Remaining Season Days53
Pro Expenses Per Days$936,049
Pro Estimated Expenses$49,610,597
Farm Remaining Season Days55
Farm Expenses Per Days$21,288
Farm Estimated Expenses$1,170,840
Estimated Season Expenses$50,781,437
Season Salary Cap$97,687,500
Estimate Under Maximum Salary Cap of $108,070,344$10,382,844
Estimate Over Minimum Salary Cap of $61,700,000 $35,987,500
Current Bank Account$197,905,801
Projected Bank Account$182,125,868

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Gabriel Landeskog (1 Way Contract) $7,000,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
Ville Heinola $1,200,000 (1)
Aatu Raty $1,200,000 (1)
Spencer Smallman $1,100,000 (1)
Jacob Ingham $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 $750,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $98,837,500
Year 2038 : $80,525,000
Year 2039 : $70,550,000
Year 2040 : $54,525,000
Salary Average Commitment
Year 2037 : $37,612,083
Year 2038 : $23,343,750
Year 2039 : $21,243,750
Year 2040 : $16,393,750
Salary Cap with 1 Way Contract
Year 2037 : $97,687,496
Year 2038 : $80,525,000
Year 2039 : $70,550,000
Year 2040 : $54,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Nico Daws $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden (Out of Payroll) $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 - 6,691 - 95.59%
Level 2: 6000 - $60 - 5,691 - 94.84%
Level 3: 2500 - $44 - 2,369 - 94.77%
Level 4: 4500 - $27 - 4,343 - 96.51%
Luxury : 1500 - $225 - 912 - 60.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.29%
Farm Level 2: 1000 - $15 - 949 - 94.88%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,006 - 93.05%
Average Income per Game$1,991,983
Year to Date Revenue$45,815,605
Farm
Home Games Left20
Average Attendance - %2,835 - 94.48%
Average Income per Game$80,233
Year to Date Revenue$1,684,895

Expense

Pro Players Total Salaries$87,150,182
Farm Players Total Salaries$934,279
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,304,913
Farm Year To Date Expenses$1,156,569
Pro Salary Cap To Date$45,778,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,855,691
Farm Estimated Season Revenue$1,604,662
Pro Remaining Season Days53
Pro Expenses Per Days$787,055
Pro Estimated Expenses$41,713,915
Farm Remaining Season Days55
Farm Expenses Per Days$16,967
Farm Estimated Expenses$933,185
Estimated Season Expenses$42,647,100
Season Salary Cap$87,150,182
Estimate Under Maximum Salary Cap of $108,070,344$20,920,162
Estimate Over Minimum Salary Cap of $61,700,000 $25,450,182
Current Bank Account$295,660,570
Projected Bank Account$290,473,823

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 (Out of Payroll) $6,000,000 (1)
T.J. Brodie $5,000,000 (4)
Shane Pinto (1 Way Contract) $5,000,000 (5)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (2)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Kurtis MacDermid $3,000,000 (1)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
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)
Jiri Kulich $1,000,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Tristan Luneau $969,375 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Alexis Gendron $860,000 (1)
Nikita Nesterenko $787,500 (2)
Rory Kerins $775,000 (2)
Joel Nystrom $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $93,150,182
Year 2038 : $73,114,107
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $43,293,750
Year 2038 : $28,918,750
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $93,150,182
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 (Out of Payroll) $87,000 (2)
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 Players18
Salary Commitment
Year 2037 : $1,021,279
Year 2038 : $543,903
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $946,486
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 - 6,623 - 94.62%
Level 2: 6000 - $60 - 5,813 - 96.88%
Level 3: 2500 - $44 - 2,358 - 94.31%
Level 4: 4500 - $27 - 4,309 - 95.75%
Luxury : 1500 - $225 - 924 - 61.60%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 968 - 96.84%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,026 - 93.14%
Average Income per Game$1,996,159
Year to Date Revenue$45,911,667
Farm
Home Games Left20
Average Attendance - %2,865 - 95.51%
Average Income per Game$80,922
Year to Date Revenue$1,699,370

Expense

Pro Players Total Salaries$107,221,607
Farm Players Total Salaries$1,342,625
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,787,639
Farm Year To Date Expenses$1,642,669
Pro Salary Cap To Date$51,366,982
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,930,870
Farm Estimated Season Revenue$1,618,448
Pro Remaining Season Days53
Pro Expenses Per Days$993,050
Pro Estimated Expenses$52,631,650
Farm Remaining Season Days55
Farm Expenses Per Days$29,321
Farm Estimated Expenses$1,612,655
Estimated Season Expenses$54,244,305
Season Salary Cap$98,674,104
Estimate Under Maximum Salary Cap of $108,070,344$9,396,240
Estimate Over Minimum Salary Cap of $61,700,000 $36,974,104
Current Bank Account$238,373,219
Projected Bank Account$221,678,232

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)
Henry Thrun (1 Way Contract) $925,000 (3)
Nikita Tolopilo (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Matvei Michkov $925,000 (2)
Filip Hallander (1 Way Contract) $881,250 (4)
Justin Sourdif (1 Way Contract) $837,500 (4)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (2)
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (4)
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (3)
Sean Day (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $107,221,607
Year 2038 : $67,027,857
Year 2039 : $42,992,857
Year 2040 : $26,567,857
Salary Average Commitment
Year 2037 : $65,776,608
Year 2038 : $40,276,608
Year 2039 : $27,876,608
Year 2040 : $14,308,750
Salary Cap with 1 Way Contract
Year 2037 : $98,674,104
Year 2038 : $62,049,104
Year 2039 : $39,599,104
Year 2040 : $23,249,106

Farm Players Salaries

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

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,631 - 94.73%
Level 2: 6000 - $57 - 5,585 - 93.09%
Level 3: 2500 - $42 - 2,322 - 92.88%
Level 4: 4500 - $25 - 4,349 - 96.65%
Luxury : 1500 - $133 - 1,445 - 96.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,955 - 97.77%
Farm Level 2: 1000 - $17 - 943 - 94.26%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %20,332 - 94.57%
Average Income per Game$1,947,335
Year to Date Revenue$44,788,713
Farm
Home Games Left20
Average Attendance - %2,898 - 96.60%
Average Income per Game$59,041
Year to Date Revenue$1,239,862

Expense

Pro Players Total Salaries$75,828,333
Farm Players Total Salaries$1,420,250
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,749,754
Farm Year To Date Expenses$1,835,318
Pro Salary Cap To Date$42,107,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,052,036
Farm Estimated Season Revenue$1,180,821
Pro Remaining Season Days53
Pro Expenses Per Days$685,967
Pro Estimated Expenses$36,356,251
Farm Remaining Season Days55
Farm Expenses Per Days$30,002
Farm Estimated Expenses$1,650,110
Estimated Season Expenses$38,006,361
Season Salary Cap$73,165,000
Estimate Under Maximum Salary Cap of $108,070,344$34,905,344
Estimate Over Minimum Salary Cap of $61,700,000 $11,465,000
Current Bank Account$91,888,044
Projected Bank Account$90,114,540

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 (Out of Payroll) $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 (Out of Payroll) $79,375 (3)
Kalle Vaisanen $79,375 (1)
Cameron Berg $79,375 (2)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek (Out of Payroll) $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 - 4,377 - 62.52%
Level 2: 6000 - $80 - 3,800 - 63.33%
Level 3: 2500 - $55 - 1,644 - 65.76%
Level 4: 4500 - $35 - 3,105 - 69.00%
Luxury : 1500 - $200 - 1,028 - 68.52%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,923 - 96.13%
Farm Level 2: 1000 - $15 - 970 - 96.96%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %13,953 - 64.90%
Average Income per Game$1,838,410
Year to Date Revenue$42,283,437
Farm
Home Games Left20
Average Attendance - %2,892 - 96.41%
Average Income per Game$81,837
Year to Date Revenue$1,718,575

Expense

Pro Players Total Salaries$92,739,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,721,531
Farm Year To Date Expenses$3,543,456
Pro Salary Cap To Date$46,953,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,091,385
Farm Estimated Season Revenue$1,636,738
Pro Remaining Season Days53
Pro Expenses Per Days$881,600
Pro Estimated Expenses$46,724,800
Farm Remaining Season Days55
Farm Expenses Per Days$60,255
Farm Estimated Expenses$3,314,025
Estimated Season Expenses$50,038,825
Season Salary Cap$82,114,164
Estimate Under Maximum Salary Cap of $108,070,344$25,956,180
Estimate Over Minimum Salary Cap of $61,700,000 $20,414,164
Current Bank Account$86,563,010
Projected Bank Account$71,252,308

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 (1 Way Contract) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $92,591,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $47,868,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $88,066,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

Farm Players Salaries

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

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,335 - 76.22%
Level 2: 6000 - $74 - 3,998 - 66.64%
Level 3: 2500 - $60 - 1,525 - 60.99%
Level 4: 4500 - $35 - 3,046 - 67.70%
Luxury : 1500 - $170 - 1,429 - 95.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.01%
Farm Level 2: 1000 - $15 - 975 - 97.54%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,334 - 71.32%
Average Income per Game$1,885,078
Year to Date Revenue$43,356,799
Farm
Home Games Left19
Average Attendance - %2,876 - 95.86%
Average Income per Game$81,141
Year to Date Revenue$1,785,095

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$56,149,387
Farm Year To Date Expenses$1,742,492
Pro Salary Cap To Date$52,664,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,931,408
Farm Estimated Season Revenue$1,541,673
Pro Remaining Season Days53
Pro Expenses Per Days$949,777
Pro Estimated Expenses$50,338,181
Farm Remaining Season Days55
Farm Expenses Per Days$30,240
Farm Estimated Expenses$1,663,200
Estimated Season Expenses$52,001,381
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$116,776,424
Projected Bank Account$100,248,124

Pro Players Salaries

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

Farm Players Salaries

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

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,654 - 95.06%
Level 2: 6000 - $50 - 5,776 - 96.27%
Level 3: 2500 - $30 - 2,455 - 98.18%
Level 4: 4500 - $20 - 4,400 - 97.77%
Luxury : 1500 - $150 - 1,407 - 93.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,937 - 96.85%
Farm Level 2: 1000 - $10 - 990 - 98.96%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %20,691 - 96.24%
Average Income per Game$1,858,042
Year to Date Revenue$40,876,927
Farm
Home Games Left19
Average Attendance - %2,927 - 97.56%
Average Income per Game$58,324
Year to Date Revenue$1,283,120

Expense

Pro Players Total Salaries$90,493,750
Farm Players Total Salaries$1,768,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,674,127
Farm Year To Date Expenses$1,764,654
Pro Salary Cap To Date$49,869,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,302,801
Farm Estimated Season Revenue$1,108,149
Pro Remaining Season Days53
Pro Expenses Per Days$861,551
Pro Estimated Expenses$45,662,203
Farm Remaining Season Days55
Farm Expenses Per Days$33,060
Farm Estimated Expenses$1,818,300
Estimated Season Expenses$47,480,503
Season Salary Cap$89,718,750
Estimate Under Maximum Salary Cap of $108,070,344$18,351,594
Estimate Over Minimum Salary Cap of $61,700,000 $28,018,750
Current Bank Account$57,836,003
Projected Bank Account$46,766,450

Pro Players Salaries

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

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $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 $235,100,876 $87,840,175 $20,230,169 $26,140,175 $1,615,425 $8,384,575 232043
Arizona Coyotes $153,649,374 $104,512,088 $3,558,256 $42,812,088 $1,531,875 $8,468,125 262046
Boston Bruins $331,196,142 $94,795,664 $13,274,680 $33,095,664 $1,866,250 $8,133,750 241943
Buffalo Sabres $91,587,506 $96,777,856 $11,292,488 $35,077,856 $1,160,000 $8,840,000 351550
Calgary Flames $166,169,974 $94,631,648 $13,438,696 $32,931,648 $1,661,563 $8,338,437 242044
Carolina Hurricanes $259,312,504 $74,991,249 $33,079,095 $13,291,249 $2,922,132 $7,077,868 232649
Chicago Blackhawks $113,087,002 $78,740,000 $29,330,344 $17,040,000 $1,362,200 $8,637,800 301747
Colorado Avalanche $226,876,480 $105,580,833 $2,489,511 $43,880,833 $980,374 $9,019,626 281240
Columbus Blue Jackets $149,770,042 $80,983,664 $27,086,680 $19,283,664 $1,439,125 $8,560,875 301646
Dallas Stars $65,853,078 $61,816,518 $46,253,826 $116,518 $2,117,863 $7,882,137 233053
Detroit Red Wings $170,833,225 $81,755,000 $26,315,344 $20,055,000 $1,382,875 $8,617,125 331851
Edmonton Oilers $206,376,800 $94,325,000 $13,745,344 $32,625,000 $1,169,625 $8,830,375 321547
Florida Panthers $167,493,080 $91,299,998 $16,770,346 $29,599,998 $941,875 $9,058,125 301242
Los Angeles Kings $140,781,083 $83,600,000 $24,470,344 $21,900,000 $1,694,150 $8,305,850 241943
Minnesota Wild $169,557,424 $76,028,336 $32,042,008 $14,328,336 $1,842,335 $8,157,665 252247
Montreal Canadiens $149,645,502 $99,218,750 $8,851,594 $37,518,750 $1,975,716 $8,024,284 282452
Nashville Predators $214,893,913 $76,166,664 $31,903,680 $14,466,664 $663,762 $9,336,238 34943
New Jersey Devils $181,818,908 $101,544,168 $6,526,176 $39,844,168 $1,343,062 $8,656,938 371653
New York Islanders $156,044,160 $88,181,248 $19,889,096 $26,481,248 $1,685,292 $8,314,708 282149
New York Rangers $287,139,686 $96,125,000 $11,945,344 $34,425,000 $1,135,875 $8,864,125 341549
Ottawa Senators $269,758,492 $66,907,500 $41,162,844 $5,207,500 $1,288,750 $8,711,250 311849
Philadelphia Flyers $53,466,962 $107,505,000 $565,344 $45,805,000 $1,100,331 $8,899,669 321547
Pittsburgh Penguins $259,802,010 $97,628,000 $10,442,344 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $197,905,801 $97,687,500 $10,382,844 $35,987,500 $1,426,795 $8,573,205 291443
St. Louis Blues $295,660,570 $87,150,182 $20,920,162 $25,450,182 $934,279 $9,065,721 291847
Tampa Bay Lightning $238,373,219 $98,674,104 $9,396,240 $36,974,104 $1,342,625 $8,657,375 351752
Toronto Maple Leafs $91,888,044 $73,165,000 $34,905,344 $11,465,000 $1,420,250 $8,579,750 292049
Vancouver Canucks $86,563,010 $82,114,164 $25,956,180 $20,414,164 $869,124 $9,130,876 341145
Washington Capitals $116,776,424 $99,445,000 $8,625,344 $37,745,000 $2,447,360 $7,552,640 232043
Winnipeg Jets $57,836,003 $89,718,750 $18,351,594 $28,018,750 $1,768,875 $8,231,125 302353